{"slug":"villa-apartment-finishing-expense-dashboard-excel","sheets":[{"name":"لوحة التحكم ومؤشرات التشطيب","maxRow":33,"maxCol":12,"colWidths":[14.0,38.0,20.0,18.0,13.0,20.0,18.0,16.0,15.0,18.0,22.0,26.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"لوحة التحكم ومؤشرات متابعة ميزانية ومصروفات تشطيب الشقق والفلل (Fit-Out & Finishing Budget Dashboard)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"نظام تحليلي متقدم لمراقبة تكاليف تشطيب الوحدات السكنية ومقارنة المنصرف الفعلي بالميزانية التقديرية وضبط دفعات الحرفيين وفواتير المواد","bg":"#334155","fg":"#E2E8F0","al":"center","cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":18.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""}]},{"r":4,"h":34.0,"cells":[{"c":"A4","v":"الميزانية المرصودة للتشطيب","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"C4","v":"إجمالي المنصرف الفعلي","bg":"#0284C7","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"E4","v":"الرصيد المتبقي بالميزانية","bg":"#059669","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"G4","v":"نسبة استهلاك الميزانية","bg":"#D97706","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"I4","v":"منصرف مشتريات المواد","bg":"#0D9488","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true},{"c":"K4","v":"منصرف مصنعيات الحرفيين","bg":"#4338CA","fg":"#FFFFFF","b":true,"al":"center","cs":2},{"skip":true}]},{"r":5,"h":46.0,"cells":[{"c":"A5","v":485000,"f":"=C20","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"C5","v":421421,"f":"=F20","fg":"#0284C7","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"E5","v":63579,"f":"=G20","fg":"#059669","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"G5","v":0.868909,"f":"=H20","fg":"#D97706","b":true,"al":"center","nf":"0.0%","cs":2},{"skip":true},{"c":"I5","v":290521,"f":"=D20","fg":"#0D9488","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true},{"c":"K5","v":130900,"f":"=E20","fg":"#4338CA","b":true,"al":"center","nf":"#,##0","cs":2},{"skip":true}]},{"r":6,"h":34.0,"cells":[{"c":"A6","v":"الموازنة التعاقدية الكاملة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"C6","v":"مواد ومصنعيات مسددة","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"E6","v":"فائض مالي متاح للاستكمال","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"G6","v":"المعدل التراكمي للإنفاق","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"I6","v":"تمثل 59.8% من التكاليف","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true},{"c":"K6","v":"تمثل 40.2% من التكاليف","bg":"#F8FAFC","fg":"#64748B","al":"center","cs":2},{"skip":true}]},{"r":7,"h":18.0,"cells":[{"c":"A7","v":""},{"c":"B7","v":""},{"c":"C7","v":""},{"c":"D7","v":""},{"c":"E7","v":""},{"c":"F7","v":""},{"c":"G7","v":""},{"c":"H7","v":""},{"c":"I7","v":""},{"c":"J7","v":""},{"c":"K7","v":""},{"c":"L7","v":""}]},{"r":8,"h":38.0,"cells":[{"c":"A8","v":"أولاً: مصفوفة بنود وباقات التشطيب الرئيسية ومقارنة الميزانية بالمنصرف الفعلي (Trade Packages Summary)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B9","v":"باقة / بند التشطيب الرئيسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C9","v":"الميزانية المرصودة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D9","v":"منصرف المواد (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E9","v":"منصرف المصنعيات (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F9","v":"إجمالي المنصرف (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G9","v":"المتبقي / الوفر (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H9","v":"نسبة الاستهلاك (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I9","v":"الوزن النسبي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J9","v":"نسبة الإنجاز الميداني (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K9","v":"التكلفة عند الإتمام EAC (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L9","v":"حالة البند والرقابة المالية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":10,"h":36.0,"cells":[{"c":"A10","v":"FIN-01","b":true,"al":"center"},{"c":"B10","v":"أعمال التأسيسات الكهربائية والإضاءة"},{"c":"C10","v":48500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D10","v":28110,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A10)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E10","v":14500,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A10)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F10","v":42610,"f":"=D10+E10","b":true,"al":"center","nf":"#,##0"},{"c":"G10","v":5890,"f":"=C10-F10","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H10","v":0.878557,"f":"=F10/C10","al":"center","nf":"0.0%"},{"c":"I10","v":0,"f":"=C10/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J10","v":0.85,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K10","v":50129.411765,"f":"=IF(J10>0, F10/J10, C10)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L10","v":"ضمن الميزانية","f":"=IF(H10>1, \"تجاوز الميزانية\", IF(H10>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":11,"h":36.0,"cells":[{"c":"A11","v":"FIN-02","b":true,"al":"center"},{"c":"B11","v":"أعمال التأسيسات الصحية وشبكات الصرف"},{"c":"C11","v":38800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D11","v":21530,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A11)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E11","v":11800,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A11)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F11","v":33330,"f":"=D11+E11","b":true,"al":"center","nf":"#,##0"},{"c":"G11","v":5470,"f":"=C11-F11","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H11","v":0.859021,"f":"=F11/C11","al":"center","nf":"0.0%"},{"c":"I11","v":0,"f":"=C11/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J11","v":0.9,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K11","v":37033.333333,"f":"=IF(J11>0, F11/J11, C11)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L11","v":"ضمن الميزانية","f":"=IF(H11>1, \"تجاوز الميزانية\", IF(H11>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":12,"h":36.0,"cells":[{"c":"A12","v":"FIN-03","b":true,"al":"center"},{"c":"B12","v":"أعمال العزل المائي والحراري للحمامات والأسطح"},{"c":"C12","v":24250,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D12","v":16370,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A12)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E12","v":8500,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A12)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F12","v":24870,"f":"=D12+E12","b":true,"al":"center","nf":"#,##0"},{"c":"G12","v":-620,"f":"=C12-F12","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H12","v":1.025567,"f":"=F12/C12","al":"center","nf":"0.0%"},{"c":"I12","v":0,"f":"=C12/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J12","v":0.95,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K12","v":26178.947368,"f":"=IF(J12>0, F12/J12, C12)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L12","v":"تجاوز الميزانية","f":"=IF(H12>1, \"تجاوز الميزانية\", IF(H12>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":13,"h":36.0,"cells":[{"c":"A13","v":"FIN-04","b":true,"al":"center"},{"c":"B13","v":"أعمال البياض والمحارة الداخلية والواجهات"},{"c":"C13","v":33950,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D13","v":13605,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A13)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E13","v":15200,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A13)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F13","v":28805,"f":"=D13+E13","b":true,"al":"center","nf":"#,##0"},{"c":"G13","v":5145,"f":"=C13-F13","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H13","v":0.848454,"f":"=F13/C13","al":"center","nf":"0.0%"},{"c":"I13","v":0,"f":"=C13/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J13","v":0.9,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K13","v":32005.555556,"f":"=IF(J13>0, F13/J13, C13)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L13","v":"ضمن الميزانية","f":"=IF(H13>1, \"تجاوز الميزانية\", IF(H13>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":14,"h":36.0,"cells":[{"c":"A14","v":"FIN-05","b":true,"al":"center"},{"c":"B14","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش"},{"c":"C14","v":43650,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D14","v":22160,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A14)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E14","v":12800,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A14)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F14","v":34960,"f":"=D14+E14","b":true,"al":"center","nf":"#,##0"},{"c":"G14","v":8690,"f":"=C14-F14","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H14","v":0.800916,"f":"=F14/C14","al":"center","nf":"0.0%"},{"c":"I14","v":0,"f":"=C14/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J14","v":0.85,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K14","v":41129.411765,"f":"=IF(J14>0, F14/J14, C14)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L14","v":"ضمن الميزانية","f":"=IF(H14>1, \"تجاوز الميزانية\", IF(H14>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":15,"h":36.0,"cells":[{"c":"A15","v":"FIN-06","b":true,"al":"center"},{"c":"B15","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"C15","v":106700,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D15","v":79905,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A15)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E15","v":27500,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A15)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F15","v":107405,"f":"=D15+E15","b":true,"al":"center","nf":"#,##0"},{"c":"G15","v":-705,"f":"=C15-F15","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H15","v":1.006607,"f":"=F15/C15","al":"center","nf":"0.0%"},{"c":"I15","v":0,"f":"=C15/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J15","v":0.75,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K15","v":143206.666667,"f":"=IF(J15>0, F15/J15, C15)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L15","v":"تجاوز الميزانية","f":"=IF(H15>1, \"تجاوز الميزانية\", IF(H15>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":16,"h":36.0,"cells":[{"c":"A16","v":"FIN-07","b":true,"al":"center"},{"c":"B16","v":"أعمال الدهانات والديكورات الحديثة والتعتيق"},{"c":"C16","v":53350,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D16","v":21201,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A16)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E16","v":14000,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A16)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F16","v":35201,"f":"=D16+E16","b":true,"al":"center","nf":"#,##0"},{"c":"G16","v":18149,"f":"=C16-F16","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H16","v":0.659813,"f":"=F16/C16","al":"center","nf":"0.0%"},{"c":"I16","v":0,"f":"=C16/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J16","v":0.65,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K16","v":54155.384615,"f":"=IF(J16>0, F16/J16, C16)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L16","v":"ضمن الميزانية","f":"=IF(H16>1, \"تجاوز الميزانية\", IF(H16>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":17,"h":36.0,"cells":[{"c":"A17","v":"FIN-08","b":true,"al":"center"},{"c":"B17","v":"أعمال النجارة المعمارية والأبواب والكبائن"},{"c":"C17","v":58200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D17","v":33340,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A17)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E17","v":12500,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A17)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F17","v":45840,"f":"=D17+E17","b":true,"al":"center","nf":"#,##0"},{"c":"G17","v":12360,"f":"=C17-F17","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H17","v":0.787629,"f":"=F17/C17","al":"center","nf":"0.0%"},{"c":"I17","v":0,"f":"=C17/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J17","v":0.6,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K17","v":76400,"f":"=IF(J17>0, F17/J17, C17)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L17","v":"ضمن الميزانية","f":"=IF(H17>1, \"تجاوز الميزانية\", IF(H17>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":18,"h":36.0,"cells":[{"c":"A18","v":"FIN-09","b":true,"al":"center"},{"c":"B18","v":"أعمال الألوميتال والزجاج العازل للصوت"},{"c":"C18","v":43650,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D18","v":30560,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A18)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E18","v":9600,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A18)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F18","v":40160,"f":"=D18+E18","b":true,"al":"center","nf":"#,##0"},{"c":"G18","v":3490,"f":"=C18-F18","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H18","v":0.920046,"f":"=F18/C18","al":"center","nf":"0.0%"},{"c":"I18","v":0,"f":"=C18/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J18","v":0.7,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K18","v":57371.428571,"f":"=IF(J18>0, F18/J18, C18)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L18","v":"اقتراب من السقف","f":"=IF(H18>1, \"تجاوز الميزانية\", IF(H18>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"FIN-10","b":true,"al":"center"},{"c":"B19","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"},{"c":"C19","v":33950,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"D19","v":23740,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$D$5:$D$44, A19)","fg":"#0D9488","al":"center","nf":"#,##0"},{"c":"E19","v":4500,"f":"=SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$D$5:$D$34, A19)","fg":"#D97706","al":"center","nf":"#,##0"},{"c":"F19","v":28240,"f":"=D19+E19","b":true,"al":"center","nf":"#,##0"},{"c":"G19","v":5710,"f":"=C19-F19","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H19","v":0.831811,"f":"=F19/C19","al":"center","nf":"0.0%"},{"c":"I19","v":0,"f":"=C19/$C$20","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"J19","v":0.4,"in":true,"fg":"#0284C7","al":"center","nf":"0.0%"},{"c":"K19","v":70600,"f":"=IF(J19>0, F19/J19, C19)","fg":"#334155","al":"center","nf":"#,##0"},{"c":"L19","v":"ضمن الميزانية","f":"=IF(H19>1, \"تجاوز الميزانية\", IF(H19>=0.9, \"اقتراب من السقف\", \"ضمن الميزانية\"))","fg":"#059669","b":true,"al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"الإجمالي العام لميزانية وتكاليف حزم التشطيب (Total Finishing Portfolio)","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C20","v":485000,"f":"=SUM(C10:C19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"D20","v":290521,"f":"=SUM(D10:D19)","bg":"#F1F5F9","fg":"#0D9488","b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":130900,"f":"=SUM(E10:E19)","bg":"#F1F5F9","fg":"#D97706","b":true,"al":"center","nf":"#,##0"},{"c":"F20","v":421421,"f":"=SUM(F10:F19)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G20","v":63579,"f":"=SUM(G10:G19)","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"H20","v":0.868909,"f":"=F20/C20","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"I20","v":0,"f":"=SUM(I10:I19)","bg":"#F1F5F9","fg":"#64748B","b":true,"al":"center","nf":"0.0%"},{"c":"J20","v":0.755,"f":"=AVERAGE(J10:J19)","bg":"#F1F5F9","fg":"#0284C7","b":true,"al":"center","nf":"0.0%"},{"c":"K20","v":588210.13964,"f":"=SUM(K10:K19)","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0"},{"c":"L20","v":"المشروع ضمن الميزانية السليمة","f":"=IF(H20>1, \"تجاوز الميزانية الكلية\", IF(H20>=0.9, \"اقتراب من سقف الميزانية\", \"المشروع ضمن الميزانية السليمة\"))","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center"}]},{"r":21,"h":18.0,"cells":[{"c":"A21","v":""},{"c":"B21","v":""},{"c":"C21","v":""},{"c":"D21","v":""},{"c":"E21","v":""},{"c":"F21","v":""},{"c":"G21","v":""},{"c":"H21","v":""},{"c":"I21","v":""},{"c":"J21","v":""},{"c":"K21","v":""},{"c":"L21","v":""}]},{"r":22,"h":38.0,"cells":[{"c":"A22","v":"ثانياً: مصفوفة توزيع تكاليف التشطيب حسب الفراغات المعمارية والغرف (Spatial / Room Cost Breakdown)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"كود الفراغ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B23","v":"الفراغ المعماري / النطاق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C23","v":"المساحة المسطحة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D23","v":"الميزانية التقديرية (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E23","v":"المصروف الفعلي (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F23","v":"الرصيد المتبقي (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G23","v":"نسبة الاستهلاك (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H23","v":"الحصة من المنصرف (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I23","v":"متوسط تكلفة المتر (ر.س/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J23","v":"المرحلة التنفيذية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K23","v":"مستوى الإنفاق المالي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L23","v":"ملاحظات الرقابة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":"ZN-01","b":true,"al":"center"},{"c":"B24","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"C24","v":75,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D24","v":145500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E24","v":126705,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B24) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B24)","b":true,"al":"center","nf":"#,##0"},{"c":"F24","v":18795,"f":"=D24-E24","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":0.870825,"f":"=E24/D24","al":"center","nf":"0.0%"},{"c":"H24","v":0,"f":"=E24/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I24","v":1689.4,"f":"=E24/C24","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J24","v":"أرضيات وأسقف ودهانات جارية","fg":"#334155"},{"c":"K24","v":"مكتمل في حدود الموازنة","f":"=IF(G24>1, \"تجاوز السقف\", IF(G24>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L24","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":"ZN-02","b":true,"al":"center"},{"c":"B25","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"C25","v":45,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D25","v":82450,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E25","v":64935,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B25) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B25)","b":true,"al":"center","nf":"#,##0"},{"c":"F25","v":17515,"f":"=D25-E25","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G25","v":0.787568,"f":"=E25/D25","al":"center","nf":"0.0%"},{"c":"H25","v":0,"f":"=E25/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I25","v":1443,"f":"=E25/C25","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J25","v":"أرضيات HDF ودهانات ديكورية","fg":"#334155"},{"c":"K25","v":"أعمال جارية","f":"=IF(G25>1, \"تجاوز السقف\", IF(G25>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L25","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":"ZN-03","b":true,"al":"center"},{"c":"B26","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"C26","v":55,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D26","v":72750,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E26","v":42521,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B26) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B26)","b":true,"al":"center","nf":"#,##0"},{"c":"F26","v":30229,"f":"=D26-E26","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G26","v":0.584481,"f":"=E26/D26","al":"center","nf":"0.0%"},{"c":"H26","v":0,"f":"=E26/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I26","v":773.109091,"f":"=E26/C26","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J26","v":"سيراميك وبطانات دهانات نهائية","fg":"#334155"},{"c":"K26","v":"أعمال جارية","f":"=IF(G26>1, \"تجاوز السقف\", IF(G26>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L26","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":27,"h":36.0,"cells":[{"c":"A27","v":"ZN-04","b":true,"al":"center"},{"c":"B27","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"C27","v":22,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D27","v":58200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E27","v":24460,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B27) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B27)","b":true,"al":"center","nf":"#,##0"},{"c":"F27","v":33740,"f":"=D27-E27","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G27","v":0.420275,"f":"=E27/D27","al":"center","nf":"0.0%"},{"c":"H27","v":0,"f":"=E27/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I27","v":1111.818182,"f":"=E27/C27","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J27","v":"سيراميك الحوائط والأرضيات وتغذية","fg":"#334155"},{"c":"K27","v":"أعمال جارية","f":"=IF(G27>1, \"تجاوز السقف\", IF(G27>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L27","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"ZN-05","b":true,"al":"center"},{"c":"B28","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"C28","v":28,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D28","v":63050,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E28","v":73655,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B28) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B28)","b":true,"al":"center","nf":"#,##0"},{"c":"F28","v":-10605,"f":"=D28-E28","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G28","v":1.1682,"f":"=E28/D28","al":"center","nf":"0.0%"},{"c":"H28","v":0,"f":"=E28/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I28","v":2630.535714,"f":"=E28/C28","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J28","v":"بورسلين وعزل وتجهيز الأطقم","fg":"#334155"},{"c":"K28","v":"تجاوز السقف","f":"=IF(G28>1, \"تجاوز السقف\", IF(G28>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L28","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"ZN-06","b":true,"al":"center"},{"c":"B29","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"C29","v":30,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D29","v":38800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E29","v":56690,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B29) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B29)","b":true,"al":"center","nf":"#,##0"},{"c":"F29","v":-17890,"f":"=D29-E29","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G29","v":1.461082,"f":"=E29/D29","al":"center","nf":"0.0%"},{"c":"H29","v":0,"f":"=E29/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I29","v":1889.666667,"f":"=E29/C29","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J29","v":"رخام أسقف معلقة وبروفايل ليد","fg":"#334155"},{"c":"K29","v":"تجاوز السقف","f":"=IF(G29>1, \"تجاوز السقف\", IF(G29>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L29","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"ZN-07","b":true,"al":"center"},{"c":"B30","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"C30","v":25,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D30","v":24250,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E30","v":32455,"f":"=SUMIFS('سجل مشتريات وفواتير المواد'!$L$5:$L$44, 'سجل مشتريات وفواتير المواد'!$F$5:$F$44, B30) + SUMIFS('سجل دفعات ومصنعيات الحرفيين'!$I$5:$I$34, 'سجل دفعات ومصنعيات الحرفيين'!$G$5:$G$34, B30)","b":true,"al":"center","nf":"#,##0"},{"c":"F30","v":-8205,"f":"=D30-E30","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G30","v":1.338351,"f":"=E30/D30","al":"center","nf":"0.0%"},{"c":"H30","v":0,"f":"=E30/$E$31","fg":"#64748B","al":"center","nf":"0.0%"},{"c":"I30","v":1298.2,"f":"=E30/C30","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"J30","v":"محارة خارجية وعزل وسيراميك","fg":"#334155"},{"c":"K30","v":"تجاوز السقف","f":"=IF(G30>1, \"تجاوز السقف\", IF(G30>=0.85, \"مكتمل في حدود الموازنة\", \"أعمال جارية\"))","fg":"#059669","b":true,"al":"center"},{"c":"L30","v":"مطابق لمخطط الفراغ","fg":"#64748B","al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"إجمالي الفراغات والمساحة السكنية المبنية (Total Spatial Allocation)","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C31","v":280,"f":"=SUM(C24:C30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"D31","v":485000,"f":"=SUM(D24:D30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E31","v":421421,"f":"=SUM(E24:E30)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F31","v":63579,"f":"=SUM(F24:F30)","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G31","v":0.868909,"f":"=E31/D31","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"H31","v":0,"f":"=SUM(H24:H30)","bg":"#F1F5F9","fg":"#64748B","b":true,"al":"center","nf":"0.0%"},{"c":"I31","v":1505.075,"f":"=E31/C31","bg":"#F1F5F9","fg":"#334155","b":true,"al":"center","nf":"#,##0.0"},{"c":"J31","v":"تطابق مالي كامل بين الفراغات والباقات","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]},{"r":32,"h":18.0,"cells":[{"c":"A32","v":""},{"c":"B32","v":""},{"c":"C32","v":""},{"c":"D32","v":""},{"c":"E32","v":""},{"c":"F32","v":""},{"c":"G32","v":""},{"c":"H32","v":""},{"c":"I32","v":""},{"c":"J32","v":""},{"c":"K32","v":""},{"c":"L32","v":""}]},{"r":33,"h":38.0,"cells":[{"c":"A33","v":"ثالثاً: التحليل البياني التفاعلي للمصروفات وهيكل التكلفة وتوزيع الفراغات (Interactive Charts)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":12},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]}],"charts":[{"title":"مقارنة الميزانية المرصودة بالمنصرف الفعلي لكل باقة تشطيب (ر.س)","type":"bar","grouping":"clustered","anchorRow":35,"anchorCol":0,"categories":["أعمال التأسيسات الكهربائية والإضاءة","أعمال التأسيسات الصحية وشبكات الصرف","أعمال العزل المائي والحراري للحمامات والأسطح","أعمال البياض والمحارة الداخلية والواجهات","أعمال الأسقف المعلقة والجبس بورد والكرانيش","أعمال الأرضيات والبورسلين والرخام والسيراميك","أعمال الدهانات والديكورات الحديثة والتعتيق","أعمال النجارة المعمارية والأبواب والكبائن","أعمال الألوميتال والزجاج العازل للصوت","أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"],"series":[{"name":"الميزانية المرصودة (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$C$10:$C$19","values":[48500.0,38800.0,24250.0,33950.0,43650.0,106700.0,53350.0,58200.0,43650.0,33950.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$C$9","nf":"#,##0"},{"name":"إجمالي المنصرف (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$F$10:$F$19","values":[42610.0,33330.0,24870.0,28805.0,34960.0,107405.0,35201.0,45840.0,40160.0,28240.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$F$9","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات التشطيب'!$B$10:$B$19"},{"title":"هيكل تكاليف التشطيب: مشتريات المواد مقابل مصنعيات الحرفيين (ر.س)","type":"bar","grouping":"clustered","anchorRow":35,"anchorCol":6,"categories":["أعمال التأسيسات الكهربائية والإضاءة","أعمال التأسيسات الصحية وشبكات الصرف","أعمال العزل المائي والحراري للحمامات والأسطح","أعمال البياض والمحارة الداخلية والواجهات","أعمال الأسقف المعلقة والجبس بورد والكرانيش","أعمال الأرضيات والبورسلين والرخام والسيراميك","أعمال الدهانات والديكورات الحديثة والتعتيق","أعمال النجارة المعمارية والأبواب والكبائن","أعمال الألوميتال والزجاج العازل للصوت","أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"],"series":[{"name":"منصرف المواد (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$D$10:$D$19","values":[28110.0,21530.0,16370.0,13605.0,22160.0,79905.0,21201.0,33340.0,30560.0,23740.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$D$9","nf":"#,##0"},{"name":"منصرف المصنعيات (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$E$10:$E$19","values":[14500.0,11800.0,8500.0,15200.0,12800.0,27500.0,14000.0,12500.0,9600.0,4500.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$E$9","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات التشطيب'!$B$10:$B$19"},{"title":"مقارنة الميزانية بالمنصرف الفعلي حسب الفراغات المعمارية والغرف (ر.س)","type":"bar","grouping":"clustered","anchorRow":51,"anchorCol":0,"categories":["الريسبشن وصالونات الاستقبال والمعيشة","جناح غرفة النوم الرئيسية وغرفة الملابس","غرف نوم الأطفال والضيوف (غرفتان)","المطبخ والتجهيزات الملحقة والأجهزة","الحمامات (الرئيسي، الماستر، والضيوف)","المداخل والممرات وتوزيع الأدوار","الشرفات والتراس والحديقة/الرووف"],"series":[{"name":"الميزانية التقديرية (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$D$24:$D$30","values":[145500.0,82450.0,72750.0,58200.0,63050.0,38800.0,24250.0],"color":"#2563EB","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$D$23","nf":"#,##0"},{"name":"المصروف الفعلي (ر.س)","valRef":"'لوحة التحكم ومؤشرات التشطيب'!$E$24:$E$30","values":[126705.0,64935.0,42521.0,24460.0,73655.0,56690.0,32455.0],"color":"#059669","titleRef":"'لوحة التحكم ومؤشرات التشطيب'!$E$23","nf":"#,##0"}],"catRef":"'لوحة التحكم ومؤشرات التشطيب'!$B$24:$B$30"}]},{"name":"إعدادات ومواصفات التشطيب","maxRow":49,"maxCol":7,"colWidths":[16.0,36.0,28.0,26.0,24.0,22.0,42.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"إعدادات المشروع وموازنة الأساس ودليل بنود التشطيبات المعمارية (Finishing Setup & Reference Master)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"قاعدة البيانات المرجعية للموازنة المرصودة، مساحات الفراغات المعمارية، عقود الحرفيين، ومؤشرات الجودة الفنية","bg":"#334155","fg":"#E2E8F0","al":"center","cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""}]},{"r":4,"h":38.0,"cells":[{"c":"A4","v":"أولاً: البيانات العامة والتعاقدية لمشروع التشطيب (Project General Parameters)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":"اسم المشروع والوحدة","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B5","v":"تشطيب وتأثيث فيلا سكنية فاخرة (نموذج Modern) - دورين وملحق","cs":2},{"skip":true},{"c":"D5","v":"الموقع الجغرافي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E5","v":"الرياض - حي النرجس / التجمع الخامس","cs":3},{"skip":true},{"skip":true}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":"اسم المالك / العميل","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B6","v":"عائلة المهندس / عبد العزيز التميمي","cs":2},{"skip":true},{"c":"D6","v":"المساحة الإجمالية المبنية (BUA)","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E6","v":"280.00 م²","cs":3},{"skip":true},{"skip":true}]},{"r":7,"h":52.0,"cells":[{"c":"A7","v":"تاريخ بدء أعمال التشطيب","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B7","v":"01/03/2026","cs":2},{"skip":true},{"c":"D7","v":"التاريخ المستهدف للتسليم","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E7","v":"30/10/2026 (المدة: 8 شهور)","cs":3},{"skip":true},{"skip":true}]},{"r":8,"h":52.0,"cells":[{"c":"A8","v":"المهندس المشرف / الاستشاري","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B8","v":"مكتب الركائز الحديثة للاستشارات المعمارية","cs":2},{"skip":true},{"c":"D8","v":"المقاول العام / المنسق","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E8","v":"شركة الأفق للديكور والتجهيزات الداخلية","cs":3},{"skip":true},{"skip":true}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":"الميزانية الكلية المرصودة للتشطيب","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B9","v":"485,000 ر.س","cs":2},{"skip":true},{"c":"D9","v":"سعر المتر المربع التقديري","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E9","v":"1,732.14 ر.س / م²","cs":3},{"skip":true},{"skip":true}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":"تاريخ إعداد وتحديث التقرير المالي","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"B10","v":"15/07/2026 (منتصف الشهر الخامس)","cs":2},{"skip":true},{"c":"D10","v":"نسبة الإنجاز الزمني للمشروع","bg":"#F1F5F9","fg":"#1E293B","b":true},{"c":"E10","v":"56.25% (أسبوع 20 من 35)","cs":3},{"skip":true},{"skip":true}]},{"r":11,"h":28.0,"cells":[{"c":"A11","v":""},{"c":"B11","v":""},{"c":"C11","v":""},{"c":"D11","v":""},{"c":"E11","v":""},{"c":"F11","v":""},{"c":"G11","v":""}]},{"r":12,"h":38.0,"cells":[{"c":"A12","v":"ثانياً: دليل باقات وبنود التشطيبات الرئيسية والنسب المعيارية والموازنة المرصودة (Trade Packages Reference)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":13,"h":40.0,"cells":[{"c":"A13","v":"كود البند","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B13","v":"باقة / بند التشطيب الرئيسي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C13","v":"النسبة المعيارية الموصى بها","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D13","v":"الميزانية المرصودة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E13","v":"مستهدف المواد (60%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F13","v":"مستهدف المصنعيات (40%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G13","v":"مستوى الحساسية الفنية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":"FIN-01","b":true,"al":"center"},{"c":"B14","v":"أعمال التأسيسات الكهربائية والإضاءة (Wiring & Conduits)"},{"c":"C14","v":0.1,"in":true,"al":"center","nf":"0.0%"},{"c":"D14","v":48500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E14","v":29100,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F14","v":19400,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G14","v":"حرجة جداً - تأسيسات دفن","fg":"#0D9488","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":"FIN-02","b":true,"al":"center"},{"c":"B15","v":"أعمال التأسيسات الصحية وتغذية المياه والصرف (Plumbing)"},{"c":"C15","v":0.08,"in":true,"al":"center","nf":"0.0%"},{"c":"D15","v":38800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E15","v":23280,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F15","v":15520,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G15","v":"حرجة جداً - اختبارات ضغط","fg":"#0D9488","al":"center"}]},{"r":16,"h":52.0,"cells":[{"c":"A16","v":"FIN-03","b":true,"al":"center"},{"c":"B16","v":"أعمال العزل المائي والحراري للحمامات والأسطح (Waterproofing)"},{"c":"C16","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"D16","v":24250,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E16","v":14550,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F16","v":9700,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G16","v":"عالية - اختبار غمر 72 ساعة","fg":"#0D9488","al":"center"}]},{"r":17,"h":52.0,"cells":[{"c":"A17","v":"FIN-04","b":true,"al":"center"},{"c":"B17","v":"أعمال البياض والمحارة الداخلية والواجهات (Plastering)"},{"c":"C17","v":0.07,"in":true,"al":"center","nf":"0.0%"},{"c":"D17","v":33950,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E17","v":16975,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F17","v":16975,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G17","v":"متوسطة - مراجعة بالقدة والليزر","fg":"#0D9488","al":"center"}]},{"r":18,"h":52.0,"cells":[{"c":"A18","v":"FIN-05","b":true,"al":"center"},{"c":"B18","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش (Gypsum Ceiling)"},{"c":"C18","v":0.09,"in":true,"al":"center","nf":"0.0%"},{"c":"D18","v":43650,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E18","v":26190,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F18","v":17460,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G18","v":"متوسطة - شاسيهات صاج مجلفن","fg":"#0D9488","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":"FIN-06","b":true,"al":"center"},{"c":"B19","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك (Tiling & Marble)"},{"c":"C19","v":0.22,"in":true,"al":"center","nf":"0.0%"},{"c":"D19","v":106700,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E19","v":69355,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F19","v":37345,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G19","v":"عالية - تشطيب ديكوري رئيسي","fg":"#0D9488","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":"FIN-07","b":true,"al":"center"},{"c":"B20","v":"أعمال الدهانات والديكورات الحديثة والتعتيق (Painting & Stucco)"},{"c":"C20","v":0.11,"in":true,"al":"center","nf":"0.0%"},{"c":"D20","v":53350,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E20","v":32010,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F20","v":21340,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G20","v":"عالية - إضاءة كاشفة وتنعيم","fg":"#0D9488","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":"FIN-08","b":true,"al":"center"},{"c":"B21","v":"أعمال النجارة المعمارية والأبواب والكبائن (Doors & Carpentry)"},{"c":"C21","v":0.12,"in":true,"al":"center","nf":"0.0%"},{"c":"D21","v":58200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E21","v":37830,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F21","v":20370,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G21","v":"عالية - دهانات أستر وقشرة أرو","fg":"#0D9488","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":"FIN-09","b":true,"al":"center"},{"c":"B22","v":"أعمال الألوميتال والزجاج العازل للصوت (Aluminum Windows)"},{"c":"C22","v":0.09,"in":true,"al":"center","nf":"0.0%"},{"c":"D22","v":43650,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E22","v":30555,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F22","v":13095,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G22","v":"عالية - عزل أتربة وضوضاء","fg":"#0D9488","al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":"FIN-10","b":true,"al":"center"},{"c":"B23","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات (Fittings)"},{"c":"C23","v":0.07,"in":true,"al":"center","nf":"0.0%"},{"c":"D23","v":33950,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E23","v":23765,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"F23","v":10185,"in":true,"fg":"#334155","al":"center","nf":"#,##0"},{"c":"G23","v":"عالية - تركيبات دقيقة","fg":"#0D9488","al":"center"}]},{"r":24,"h":38.0,"cells":[{"c":"A24","v":"الإجمالي العام لموازنة حزم التشطيب المحددة","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C24","v":1,"f":"=SUM(C14:C23)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"D24","v":485000,"f":"=SUM(D14:D23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E24","v":303610,"f":"=SUM(E14:E23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F24","v":181390,"f":"=SUM(F14:F23)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"G24","v":"تطابق 100% للميزانية","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center"}]},{"r":25,"h":28.0,"cells":[{"c":"A25","v":""},{"c":"B25","v":""},{"c":"C25","v":""},{"c":"D25","v":""},{"c":"E25","v":""},{"c":"F25","v":""},{"c":"G25","v":""}]},{"r":26,"h":38.0,"cells":[{"c":"A26","v":"ثالثاً: دليل الفراغات المعمارية والمساحات والموازنة التقديرية لكل فراغ (Architectural Spaces Master)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":"كود الفراغ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B27","v":"الفراغ المعماري / النطاق","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C27","v":"المساحة المسطحة (م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D27","v":"الميزانية التقديرية (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E27","v":"تكلفة المتر المستهدفة (ر.س/م²)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F27","v":"الوزن النسبي (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G27","v":"مواصفة التشطيب المعمارية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":"ZN-01","b":true,"al":"center"},{"c":"B28","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"C28","v":75,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D28","v":145500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E28","v":1940,"f":"=D28/C28","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F28","v":0.3,"in":true,"al":"center","nf":"0.0%"},{"c":"G28","v":"بورسلين قطع ليزر 120×60، أسقف فلات وبيت نور، دهان فينوماستيك","fg":"#334155"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":"ZN-02","b":true,"al":"center"},{"c":"B29","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"C29","v":45,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D29","v":82450,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E29","v":1832.222222,"f":"=D29/C29","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F29","v":0.17,"in":true,"al":"center","nf":"0.0%"},{"c":"G29","v":"باركيه HDF ألماني AC4، بانوهات جدارية، أسقف جبسية مودرن","fg":"#334155"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":"ZN-03","b":true,"al":"center"},{"c":"B30","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"C30","v":55,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D30","v":72750,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E30","v":1322.727273,"f":"=D30/C30","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F30","v":0.15,"in":true,"al":"center","nf":"0.0%"},{"c":"G30","v":"أرضيات سيراميك فرز أول، دهانات جوتن، أبواب كبس قشرة أرو","fg":"#334155"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":"ZN-04","b":true,"al":"center"},{"c":"B31","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"C31","v":22,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D31","v":58200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E31","v":2645.454545,"f":"=D31/C31","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F31","v":0.12,"in":true,"al":"center","nf":"0.0%"},{"c":"G31","v":"سيراميك حوائط وأرضيات مقاوم للزيوت، رخام كوارتز، شفاطات دفن","fg":"#334155"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":"ZN-05","b":true,"al":"center"},{"c":"B32","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"C32","v":28,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D32","v":63050,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E32","v":2251.785714,"f":"=D32/C32","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F32","v":0.13,"in":true,"al":"center","nf":"0.0%"},{"c":"G32","v":"عزل مائي مزدوج سيكاتوب، كراسي معلقة جروهي، خلاطات دفن ألماني","fg":"#334155"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":"ZN-06","b":true,"al":"center"},{"c":"B33","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"C33","v":30,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D33","v":38800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E33","v":1293.333333,"f":"=D33/C33","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F33","v":0.08,"in":true,"al":"center","nf":"0.0%"},{"c":"G33","v":"ترابيع رخام إمبرادور، بروفايل ليد مغناطيسي، وزرات خشبية","fg":"#334155"}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":"ZN-07","b":true,"al":"center"},{"c":"B34","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"C34","v":25,"in":true,"al":"center","nf":"#,##0.0"},{"c":"D34","v":24250,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"E34","v":970,"f":"=D34/C34","fg":"#334155","al":"center","nf":"#,##0.0"},{"c":"F34","v":0.05,"in":true,"al":"center","nf":"0.0%"},{"c":"G34","v":"سيراميك خارجي مقاوم للإنزلاق والشمس، درابزين حديد فيرفورجيه","fg":"#334155"}]},{"r":35,"h":38.0,"cells":[{"c":"A35","v":"إجمالي المساحات والموازنة التقديرية للفراغات","bg":"#F1F5F9","b":true,"al":"center","cs":2},{"skip":true},{"c":"C35","v":280,"f":"=SUM(C28:C34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"D35","v":485000,"f":"=SUM(D28:D34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"E35","v":1732.142857,"f":"=D35/C35","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"F35","v":1,"f":"=SUM(F28:F34)","bg":"#F1F5F9","b":true,"al":"center","nf":"0.0%"},{"c":"G35","v":"تطابق كامل للمساحة والميزانية","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center"}]},{"r":36,"h":28.0,"cells":[{"c":"A36","v":""},{"c":"B36","v":""},{"c":"C36","v":""},{"c":"D36","v":""},{"c":"E36","v":""},{"c":"F36","v":""},{"c":"G36","v":""}]},{"r":37,"h":38.0,"cells":[{"c":"A37","v":"رابعاً: سجل الحرفيين والمقاولين وقيمة العقود المتفق عليها وشروط الدفعات (Craftsmen & Contractors Master)","bg":"#334155","fg":"#FFFFFF","b":true,"cs":7},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":38,"h":40.0,"cells":[{"c":"A38","v":"كود الحرفي","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B38","v":"الاسم / الورشة المنفذة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C38","v":"تخصص الحرفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D38","v":"رقم الهاتف / التواصل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E38","v":"إجمالي قيمة العقد (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F38","v":"المسدد حتى تاريخه (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G38","v":"المتبقي المستحق (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":39,"h":35.0,"cells":[{"c":"A39","v":"CR-01","b":true,"al":"center"},{"c":"B39","v":"المعلم / محمود السعيد"},{"c":"C39","v":"أعمال الكهرباء وتمديد الكابلات","fg":"#334155"},{"c":"D39","v":"0501234567","fg":"#64748B","al":"center"},{"c":"E39","v":19400,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F39","v":14500,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G39","v":4900,"f":"=E39-F39","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":40,"h":35.0,"cells":[{"c":"A40","v":"CR-02","b":true,"al":"center"},{"c":"B40","v":"المعلم / طارق عبد الوهاب"},{"c":"C40","v":"أعمال السباكة وتغذية الصرف","fg":"#334155"},{"c":"D40","v":"0502345678","fg":"#64748B","al":"center"},{"c":"E40","v":15520,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F40","v":11800,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G40","v":3720,"f":"=E40-F40","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":41,"h":35.0,"cells":[{"c":"A41","v":"CR-03","b":true,"al":"center"},{"c":"B41","v":"مؤسسة الأمان للعوازل"},{"c":"C41","v":"أعمال العزل المائي والحراري","fg":"#334155"},{"c":"D41","v":"0503456789","fg":"#64748B","al":"center"},{"c":"E41","v":9700,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F41","v":8500,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G41","v":1200,"f":"=E41-F41","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":42,"h":35.0,"cells":[{"c":"A42","v":"CR-04","b":true,"al":"center"},{"c":"B42","v":"المعلم / مصطفى الهواري"},{"c":"C42","v":"أعمال البياض والمحارة","fg":"#334155"},{"c":"D42","v":"0504567890","fg":"#64748B","al":"center"},{"c":"E42","v":16975,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F42","v":14200,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G42","v":2775,"f":"=E42-F42","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":43,"h":35.0,"cells":[{"c":"A43","v":"CR-05","b":true,"al":"center"},{"c":"B43","v":"ورشة الإبداع للجبس والديكور"},{"c":"C43","v":"أعمال الأسقف المعلقة والجبس بورد","fg":"#334155"},{"c":"D43","v":"0505678901","fg":"#64748B","al":"center"},{"c":"E43","v":17460,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F43","v":12800,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G43","v":4660,"f":"=E43-F43","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":44,"h":35.0,"cells":[{"c":"A44","v":"CR-06","b":true,"al":"center"},{"c":"B44","v":"المعلم / حسن الصعيدي"},{"c":"C44","v":"أعمال تركيب البورسلين والرخام","fg":"#334155"},{"c":"D44","v":"0506789012","fg":"#64748B","al":"center"},{"c":"E44","v":37345,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F44","v":27500,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G44","v":9845,"f":"=E44-F44","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":45,"h":35.0,"cells":[{"c":"A45","v":"CR-07","b":true,"al":"center"},{"c":"B45","v":"المعلم / إبراهيم البنا"},{"c":"C45","v":"أعمال الدهانات والتشطيب الداخلي","fg":"#334155"},{"c":"D45","v":"0507890123","fg":"#64748B","al":"center"},{"c":"E45","v":21340,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F45","v":14000,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G45","v":7340,"f":"=E45-F45","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":46,"h":35.0,"cells":[{"c":"A46","v":"CR-08","b":true,"al":"center"},{"c":"B46","v":"ورشة الأرز للنجارة الفاخرة"},{"c":"C46","v":"أعمال النجارة والأبواب والتجاليد","fg":"#334155"},{"c":"D46","v":"0508901234","fg":"#64748B","al":"center"},{"c":"E46","v":20370,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F46","v":12500,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G46","v":7870,"f":"=E46-F46","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":47,"h":35.0,"cells":[{"c":"A47","v":"CR-09","b":true,"al":"center"},{"c":"B47","v":"مصنع الرواد للألوميتال"},{"c":"C47","v":"أعمال الواجهات والشبابيك الزجاجية","fg":"#334155"},{"c":"D47","v":"0509012345","fg":"#64748B","al":"center"},{"c":"E47","v":13095,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F47","v":9600,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G47","v":3495,"f":"=E47-F47","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":48,"h":35.0,"cells":[{"c":"A48","v":"CR-10","b":true,"al":"center"},{"c":"B48","v":"فني التركيبات / أحمد الشناوي"},{"c":"C48","v":"تركيب الأطقم الصحية والإكسسوارات","fg":"#334155"},{"c":"D48","v":"0509123456","fg":"#64748B","al":"center"},{"c":"E48","v":10185,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"F48","v":4500,"in":true,"fg":"#059669","al":"center","nf":"#,##0"},{"c":"G48","v":5685,"f":"=E48-F48","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]},{"r":49,"h":38.0,"cells":[{"c":"A49","v":"إجمالي عقود المصنعيات ومستحقات الحرفيين المسددة والمتبقية","bg":"#F1F5F9","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true},{"c":"E49","v":181390,"f":"=SUM(E39:E48)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"F49","v":129900,"f":"=SUM(F39:F48)","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","nf":"#,##0"},{"c":"G49","v":51490,"f":"=SUM(G39:G48)","bg":"#F1F5F9","fg":"#D97706","b":true,"al":"center","nf":"#,##0"}]}]},{"name":"سجل مشتريات وفواتير المواد","maxRow":45,"maxCol":15,"colWidths":[8.0,16.0,14.0,13.0,34.0,13.0,58.0,30.0,12.0,10.0,16.0,22.0,15.0,16.0,28.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل مشتريات وفواتير وتوريدات مواد التشطيب والديكور المعماري (Material Purchases Analytical Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":15},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"سجل تفصيلي دقيق لكافة فواتير التوريد مقسمة حسب باقة التشطيب والفراغ المعماري لحساب المصروفات الفعلية وتغذية لوحة التحكم","bg":"#334155","fg":"#E2E8F0","al":"center","cs":15},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""},{"c":"N3","v":""},{"c":"O3","v":""}]},{"r":4,"h":42.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم الفاتورة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"التاريخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"كود الباقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"باقة التشطيب","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"الفراغ المعماري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"التوصيف الفني للمادة الموردة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"المورد / جهة التوريد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"الكمية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"الوحدة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"فئة السعر (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"إجمالي الفاتورة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"طريقة السداد","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"N4","v":"رقم السند / التحويل","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"O4","v":"المطابقة الفنية والاستلام","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"INV-2026-012","b":true,"al":"center"},{"c":"C5","v":"05/03/2026","fg":"#334155","al":"center"},{"c":"D5","v":"FIN-01","fg":"#0D9488","b":true,"al":"center"},{"c":"E5","v":"أعمال التأسيسات الكهربائية والإضاءة"},{"c":"F5","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G5","v":"مواسير PVC صلب مقاس 25 مم رمادي وأسلاك تأريض 4 مم","fg":"#1E293B"},{"c":"H5","v":"شركة مصنع الرياض للكابلات","fg":"#334155"},{"c":"I5","v":450,"in":true,"al":"center","nf":"#,##0"},{"c":"J5","v":"م.ط","fg":"#334155","al":"center"},{"c":"K5","v":14,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L5","v":6300,"f":"=I5*K5","b":true,"al":"center","nf":"#,##0.0"},{"c":"M5","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N5","v":"TR-88120","fg":"#64748B","al":"center"},{"c":"O5","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"INV-2026-018","b":true,"al":"center"},{"c":"C6","v":"12/03/2026","fg":"#334155","al":"center"},{"c":"D6","v":"FIN-01","fg":"#0D9488","b":true,"al":"center"},{"c":"E6","v":"أعمال التأسيسات الكهربائية والإضاءة"},{"c":"F6","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"G6","v":"كابلات نحاسية معزولة مقاس 3×4 مم و 3×6 مم لتغذية المكيفات","fg":"#1E293B"},{"c":"H6","v":"الشركة المتحدة لتجارة الكابلات","fg":"#334155"},{"c":"I6","v":620,"in":true,"al":"center","nf":"#,##0"},{"c":"J6","v":"م.ط","fg":"#334155","al":"center"},{"c":"K6","v":22.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L6","v":13950,"f":"=I6*K6","b":true,"al":"center","nf":"#,##0.0"},{"c":"M6","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N6","v":"POS-4491","fg":"#64748B","al":"center"},{"c":"O6","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"INV-2026-031","b":true,"al":"center"},{"c":"C7","v":"22/03/2026","fg":"#334155","al":"center"},{"c":"D7","v":"FIN-01","fg":"#0D9488","b":true,"al":"center"},{"c":"E7","v":"أعمال التأسيسات الكهربائية والإضاءة"},{"c":"F7","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"G7","v":"علب ماجيك بتشينو وقسامات تجميع صاج مجلفن مقاومة للحرارة","fg":"#1E293B"},{"c":"H7","v":"مؤسسة الرائد للمواد الكهربائية","fg":"#334155"},{"c":"I7","v":180,"in":true,"al":"center","nf":"#,##0"},{"c":"J7","v":"حبة","fg":"#334155","al":"center"},{"c":"K7","v":12,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L7","v":2160,"f":"=I7*K7","b":true,"al":"center","nf":"#,##0.0"},{"c":"M7","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N7","v":"TR-88240","fg":"#64748B","al":"center"},{"c":"O7","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"INV-2026-054","b":true,"al":"center"},{"c":"C8","v":"08/04/2026","fg":"#334155","al":"center"},{"c":"D8","v":"FIN-01","fg":"#0D9488","b":true,"al":"center"},{"c":"E8","v":"أعمال التأسيسات الكهربائية والإضاءة"},{"c":"F8","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"G8","v":"لوحة قواطع رئيسية 24 خط شنايدر إلكتريك مع قاطع تفاضلي ELCB","fg":"#1E293B"},{"c":"H8","v":"وكيل شنايدر إلكتريك الرئيسي","fg":"#334155"},{"c":"I8","v":2,"in":true,"al":"center","nf":"#,##0"},{"c":"J8","v":"لوحة","fg":"#334155","al":"center"},{"c":"K8","v":2850,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L8","v":5700,"f":"=I8*K8","b":true,"al":"center","nf":"#,##0.0"},{"c":"M8","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N8","v":"TR-88390","fg":"#64748B","al":"center"},{"c":"O8","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":9,"h":52.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"INV-2026-015","b":true,"al":"center"},{"c":"C9","v":"08/03/2026","fg":"#334155","al":"center"},{"c":"D9","v":"FIN-02","fg":"#0D9488","b":true,"al":"center"},{"c":"E9","v":"أعمال التأسيسات الصحية وتغذية المياه والصرف"},{"c":"F9","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G9","v":"مواسير بولي بروبلين خضراء PPR مقاس 1 بوصة و 3/4 بوصة ضغط 20 بار","fg":"#1E293B"},{"c":"H9","v":"شركة الأنابيب الحديثة (نيبرو)","fg":"#334155"},{"c":"I9","v":320,"in":true,"al":"center","nf":"#,##0"},{"c":"J9","v":"م.ط","fg":"#334155","al":"center"},{"c":"K9","v":24,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L9","v":7680,"f":"=I9*K9","b":true,"al":"center","nf":"#,##0.0"},{"c":"M9","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N9","v":"TR-88155","fg":"#64748B","al":"center"},{"c":"O9","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":10,"h":52.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"INV-2026-024","b":true,"al":"center"},{"c":"C10","v":"18/03/2026","fg":"#334155","al":"center"},{"c":"D10","v":"FIN-02","fg":"#0D9488","b":true,"al":"center"},{"c":"E10","v":"أعمال التأسيسات الصحية وتغذية المياه والصرف"},{"c":"F10","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"G10","v":"محابس دفن إيطالي نحاس 3/4 بوصة وصمامات أمان عدم رجوع","fg":"#1E293B"},{"c":"H10","v":"مؤسسة الخزف ومستلزمات السباكة","fg":"#334155"},{"c":"I10","v":18,"in":true,"al":"center","nf":"#,##0"},{"c":"J10","v":"حبة","fg":"#334155","al":"center"},{"c":"K10","v":145,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L10","v":2610,"f":"=I10*K10","b":true,"al":"center","nf":"#,##0.0"},{"c":"M10","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N10","v":"POS-4520","fg":"#64748B","al":"center"},{"c":"O10","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":11,"h":52.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"INV-2026-038","b":true,"al":"center"},{"c":"C11","v":"28/03/2026","fg":"#334155","al":"center"},{"c":"D11","v":"FIN-02","fg":"#0D9488","b":true,"al":"center"},{"c":"E11","v":"أعمال التأسيسات الصحية وتغذية المياه والصرف"},{"c":"F11","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G11","v":"شاسيهات دفن كراسي معلقة جروهي ألماني Rapid SL مع صندوق الطرد","fg":"#1E293B"},{"c":"H11","v":"معرض الأدوات الصحية الألمانية","fg":"#334155"},{"c":"I11","v":4,"in":true,"al":"center","nf":"#,##0"},{"c":"J11","v":"طقم","fg":"#334155","al":"center"},{"c":"K11","v":1480,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L11","v":5920,"f":"=I11*K11","b":true,"al":"center","nf":"#,##0.0"},{"c":"M11","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N11","v":"TR-88290","fg":"#64748B","al":"center"},{"c":"O11","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":12,"h":52.0,"cells":[{"c":"A12","v":8,"al":"center"},{"c":"B12","v":"INV-2026-062","b":true,"al":"center"},{"c":"C12","v":"15/04/2026","fg":"#334155","al":"center"},{"c":"D12","v":"FIN-02","fg":"#0D9488","b":true,"al":"center"},{"c":"E12","v":"أعمال التأسيسات الصحية وتغذية المياه والصرف"},{"c":"F12","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"G12","v":"مواسير صرف PVC رمادي 4 بوصة و 3 بوصة مع كيعان وجلب تفريغ","fg":"#1E293B"},{"c":"H12","v":"مؤسسة الإنشائي للسباكة","fg":"#334155"},{"c":"I12","v":140,"in":true,"al":"center","nf":"#,##0"},{"c":"J12","v":"م.ط","fg":"#334155","al":"center"},{"c":"K12","v":38,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L12","v":5320,"f":"=I12*K12","b":true,"al":"center","nf":"#,##0.0"},{"c":"M12","v":"نقدي بإيصال","fg":"#334155","al":"center"},{"c":"N12","v":"CSH-1044","fg":"#64748B","al":"center"},{"c":"O12","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":13,"h":52.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"INV-2026-027","b":true,"al":"center"},{"c":"C13","v":"20/03/2026","fg":"#334155","al":"center"},{"c":"D13","v":"FIN-03","fg":"#0D9488","b":true,"al":"center"},{"c":"E13","v":"أعمال العزل المائي والحراري للحمامات والأسطح"},{"c":"F13","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G13","v":"مادة عزل أسمنتية مرنة بوليمرية سيكاتوب سيل 107 (مركبان)","fg":"#1E293B"},{"c":"H13","v":"شركة سيكا السعودية للكيماويات","fg":"#334155"},{"c":"I13","v":35,"in":true,"al":"center","nf":"#,##0"},{"c":"J13","v":"كيس+جالون","fg":"#334155","al":"center"},{"c":"K13","v":165,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L13","v":5775,"f":"=I13*K13","b":true,"al":"center","nf":"#,##0.0"},{"c":"M13","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N13","v":"TR-88265","fg":"#64748B","al":"center"},{"c":"O13","v":"مستلم واجتاز اختبار الغمر 72 ساعة","fg":"#059669","al":"center"}]},{"r":14,"h":52.0,"cells":[{"c":"A14","v":10,"al":"center"},{"c":"B14","v":"INV-2026-042","b":true,"al":"center"},{"c":"C14","v":"02/04/2026","fg":"#334155","al":"center"},{"c":"D14","v":"FIN-03","fg":"#0D9488","b":true,"al":"center"},{"c":"E14","v":"أعمال العزل المائي والحراري للحمامات والأسطح"},{"c":"F14","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"G14","v":"لفائف بتومين عزل مائي معدل SBS سمك 4 مم مسلحة بالبوليستر","fg":"#1E293B"},{"c":"H14","v":"شركة عوازل الجزيرة المتطورة","fg":"#334155"},{"c":"I14","v":65,"in":true,"al":"center","nf":"#,##0"},{"c":"J14","v":"رول","fg":"#334155","al":"center"},{"c":"K14","v":115,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L14","v":7475,"f":"=I14*K14","b":true,"al":"center","nf":"#,##0.0"},{"c":"M14","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N14","v":"TR-88330","fg":"#64748B","al":"center"},{"c":"O14","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":15,"h":52.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"INV-2026-049","b":true,"al":"center"},{"c":"C15","v":"06/04/2026","fg":"#334155","al":"center"},{"c":"D15","v":"FIN-03","fg":"#0D9488","b":true,"al":"center"},{"c":"E15","v":"أعمال العزل المائي والحراري للحمامات والأسطح"},{"c":"F15","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"G15","v":"ألواح عزل حراري فوم بوليسترين مبثوق XPS كثافة 35 كجم/م³ سمك 5 سم","fg":"#1E293B"},{"c":"H15","v":"المصنع الوطني للعوازل الحرارية","fg":"#334155"},{"c":"I15","v":120,"in":true,"al":"center","nf":"#,##0"},{"c":"J15","v":"م²","fg":"#334155","al":"center"},{"c":"K15","v":26,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L15","v":3120,"f":"=I15*K15","b":true,"al":"center","nf":"#,##0.0"},{"c":"M15","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N15","v":"POS-4610","fg":"#64748B","al":"center"},{"c":"O15","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":12,"al":"center"},{"c":"B16","v":"INV-2026-019","b":true,"al":"center"},{"c":"C16","v":"14/03/2026","fg":"#334155","al":"center"},{"c":"D16","v":"FIN-04","fg":"#0D9488","b":true,"al":"center"},{"c":"E16","v":"أعمال البياض والمحارة الداخلية والواجهات"},{"c":"F16","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G16","v":"أسمنت بورتلاندي عادي مقاوم 42.5N مع رمل زيرو مغسول مفلتر","fg":"#1E293B"},{"c":"H16","v":"مؤسسة مواد البناء المتحدة","fg":"#334155"},{"c":"I16","v":220,"in":true,"al":"center","nf":"#,##0"},{"c":"J16","v":"كيس","fg":"#334155","al":"center"},{"c":"K16","v":19.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L16","v":4290,"f":"=I16*K16","b":true,"al":"center","nf":"#,##0.0"},{"c":"M16","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N16","v":"TR-88210","fg":"#64748B","al":"center"},{"c":"O16","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":13,"al":"center"},{"c":"B17","v":"INV-2026-033","b":true,"al":"center"},{"c":"C17","v":"24/03/2026","fg":"#334155","al":"center"},{"c":"D17","v":"FIN-04","fg":"#0D9488","b":true,"al":"center"},{"c":"E17","v":"أعمال البياض والمحارة الداخلية والواجهات"},{"c":"F17","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"G17","v":"سلك شبك فيبر جلاس فواصل تمدد مجلفن وزوايا بؤج معدنية مع مادة أديبوند 65","fg":"#1E293B"},{"c":"H17","v":"شركة كيماويات البناء الحديثة","fg":"#334155"},{"c":"I17","v":45,"in":true,"al":"center","nf":"#,##0"},{"c":"J17","v":"لفة/جالون","fg":"#334155","al":"center"},{"c":"K17","v":95,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L17","v":4275,"f":"=I17*K17","b":true,"al":"center","nf":"#,##0.0"},{"c":"M17","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N17","v":"POS-4550","fg":"#64748B","al":"center"},{"c":"O17","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":14,"al":"center"},{"c":"B18","v":"INV-2026-058","b":true,"al":"center"},{"c":"C18","v":"12/04/2026","fg":"#334155","al":"center"},{"c":"D18","v":"FIN-04","fg":"#0D9488","b":true,"al":"center"},{"c":"E18","v":"أعمال البياض والمحارة الداخلية والواجهات"},{"c":"F18","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"G18","v":"خلطة محارة جاهزة ناعمة سافيتو بياض خارجي مقاوم للرطوبة والأملاح","fg":"#1E293B"},{"c":"H18","v":"شركة فيبروبلاست لمواد العمارة","fg":"#334155"},{"c":"I18","v":180,"in":true,"al":"center","nf":"#,##0"},{"c":"J18","v":"كيس","fg":"#334155","al":"center"},{"c":"K18","v":28,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L18","v":5040,"f":"=I18*K18","b":true,"al":"center","nf":"#,##0.0"},{"c":"M18","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N18","v":"TR-88420","fg":"#64748B","al":"center"},{"c":"O18","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":19,"h":52.0,"cells":[{"c":"A19","v":15,"al":"center"},{"c":"B19","v":"INV-2026-065","b":true,"al":"center"},{"c":"C19","v":"18/04/2026","fg":"#334155","al":"center"},{"c":"D19","v":"FIN-05","fg":"#0D9488","b":true,"al":"center"},{"c":"E19","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش"},{"c":"F19","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G19","v":"ألواح جبس بورد كناوف أبيض عادي 12.5 مم مقاس 120×240 سم","fg":"#1E293B"},{"c":"H19","v":"مؤسسة كناوف لمستلزمات الديكور","fg":"#334155"},{"c":"I19","v":130,"in":true,"al":"center","nf":"#,##0"},{"c":"J19","v":"لوح","fg":"#334155","al":"center"},{"c":"K19","v":44,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L19","v":5720,"f":"=I19*K19","b":true,"al":"center","nf":"#,##0.0"},{"c":"M19","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N19","v":"TR-88480","fg":"#64748B","al":"center"},{"c":"O19","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":20,"h":52.0,"cells":[{"c":"A20","v":16,"al":"center"},{"c":"B20","v":"INV-2026-071","b":true,"al":"center"},{"c":"C20","v":"23/04/2026","fg":"#334155","al":"center"},{"c":"D20","v":"FIN-05","fg":"#0D9488","b":true,"al":"center"},{"c":"E20","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش"},{"c":"F20","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"G20","v":"ألواح جبس بورد كناوف أخضر مقاوم للرطوبة سمك 12.5 مم","fg":"#1E293B"},{"c":"H20","v":"مؤسسة كناوف لمستلزمات الديكور","fg":"#334155"},{"c":"I20","v":55,"in":true,"al":"center","nf":"#,##0"},{"c":"J20","v":"لوح","fg":"#334155","al":"center"},{"c":"K20","v":56,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L20","v":3080,"f":"=I20*K20","b":true,"al":"center","nf":"#,##0.0"},{"c":"M20","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N20","v":"TR-88515","fg":"#64748B","al":"center"},{"c":"O20","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":21,"h":52.0,"cells":[{"c":"A21","v":17,"al":"center"},{"c":"B21","v":"INV-2026-078","b":true,"al":"center"},{"c":"C21","v":"29/04/2026","fg":"#334155","al":"center"},{"c":"D21","v":"FIN-05","fg":"#0D9488","b":true,"al":"center"},{"c":"E21","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش"},{"c":"F21","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"G21","v":"شاسيهات حديد صاج مجلفن أوميجا وزوايا سماكة 0.5 مم وأسياخ تعليق","fg":"#1E293B"},{"c":"H21","v":"شركة الشرق للمقاطع المعدنية","fg":"#334155"},{"c":"I21","v":480,"in":true,"al":"center","nf":"#,##0"},{"c":"J21","v":"عود","fg":"#334155","al":"center"},{"c":"K21","v":18.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L21","v":8880,"f":"=I21*K21","b":true,"al":"center","nf":"#,##0.0"},{"c":"M21","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N21","v":"POS-4700","fg":"#64748B","al":"center"},{"c":"O21","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":22,"h":52.0,"cells":[{"c":"A22","v":18,"al":"center"},{"c":"B22","v":"INV-2026-085","b":true,"al":"center"},{"c":"C22","v":"05/05/2026","fg":"#334155","al":"center"},{"c":"D22","v":"FIN-05","fg":"#0D9488","b":true,"al":"center"},{"c":"E22","v":"أعمال الأسقف المعلقة والجبس بورد والكرانيش"},{"c":"F22","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"G22","v":"معجون فواصل جبس بورد وشريط تيب فايبر أمريكي وبراغي تثبيت","fg":"#1E293B"},{"c":"H22","v":"مؤسسة فنون الديكور المتميزة","fg":"#334155"},{"c":"I22","v":40,"in":true,"al":"center","nf":"#,##0"},{"c":"J22","v":"كرتونة","fg":"#334155","al":"center"},{"c":"K22","v":112,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L22","v":4480,"f":"=I22*K22","b":true,"al":"center","nf":"#,##0.0"},{"c":"M22","v":"نقدي بإيصال","fg":"#334155","al":"center"},{"c":"N22","v":"CSH-1090","fg":"#64748B","al":"center"},{"c":"O22","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":23,"h":52.0,"cells":[{"c":"A23","v":19,"al":"center"},{"c":"B23","v":"INV-2026-088","b":true,"al":"center"},{"c":"C23","v":"08/05/2026","fg":"#334155","al":"center"},{"c":"D23","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E23","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F23","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G23","v":"بورسلين أسباني فرز أول قطع ليزر مقاس 120×60 سم مطفي Super White","fg":"#1E293B"},{"c":"H23","v":"معارض السريع للسيراميك والبورسلين","fg":"#334155"},{"c":"I23","v":160,"in":true,"al":"center","nf":"#,##0"},{"c":"J23","v":"م²","fg":"#334155","al":"center"},{"c":"K23","v":165,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L23","v":26400,"f":"=I23*K23","b":true,"al":"center","nf":"#,##0.0"},{"c":"M23","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N23","v":"TR-88590","fg":"#64748B","al":"center"},{"c":"O23","v":"مستلم واجتاز فحص الاستواء والتعريض","fg":"#059669","al":"center"}]},{"r":24,"h":52.0,"cells":[{"c":"A24","v":20,"al":"center"},{"c":"B24","v":"INV-2026-092","b":true,"al":"center"},{"c":"C24","v":"14/05/2026","fg":"#334155","al":"center"},{"c":"D24","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E24","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F24","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"G24","v":"باركيه HDF ألماني كلاس AC4 مقاوم للخدش مع طبقة فوم عازل 3 مم","fg":"#1E293B"},{"c":"H24","v":"شركة الخشب والأرضيات الدولية","fg":"#334155"},{"c":"I24","v":65,"in":true,"al":"center","nf":"#,##0"},{"c":"J24","v":"م²","fg":"#334155","al":"center"},{"c":"K24","v":145,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L24","v":9425,"f":"=I24*K24","b":true,"al":"center","nf":"#,##0.0"},{"c":"M24","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N24","v":"TR-88625","fg":"#64748B","al":"center"},{"c":"O24","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":25,"h":52.0,"cells":[{"c":"A25","v":21,"al":"center"},{"c":"B25","v":"INV-2026-097","b":true,"al":"center"},{"c":"C25","v":"19/05/2026","fg":"#334155","al":"center"},{"c":"D25","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E25","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F25","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"G25","v":"سيراميك أرضيات فرز أول كليوباترا 60×60 سم باركيه خشبي بيج","fg":"#1E293B"},{"c":"H25","v":"شركة بيت الإباء للسيراميك","fg":"#334155"},{"c":"I25","v":85,"in":true,"al":"center","nf":"#,##0"},{"c":"J25","v":"م²","fg":"#334155","al":"center"},{"c":"K25","v":78,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L25","v":6630,"f":"=I25*K25","b":true,"al":"center","nf":"#,##0.0"},{"c":"M25","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N25","v":"POS-4780","fg":"#64748B","al":"center"},{"c":"O25","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":26,"h":52.0,"cells":[{"c":"A26","v":22,"al":"center"},{"c":"B26","v":"INV-2026-103","b":true,"al":"center"},{"c":"C26","v":"25/05/2026","fg":"#334155","al":"center"},{"c":"D26","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E26","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F26","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"G26","v":"سيراميك حوائط ديكوري مترو أبيض 30×60 سم وسيراميك أرضيات مانع انزلاق","fg":"#1E293B"},{"c":"H26","v":"شركة بيت الإباء للسيراميك","fg":"#334155"},{"c":"I26","v":95,"in":true,"al":"center","nf":"#,##0"},{"c":"J26","v":"م²","fg":"#334155","al":"center"},{"c":"K26","v":88,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L26","v":8360,"f":"=I26*K26","b":true,"al":"center","nf":"#,##0.0"},{"c":"M26","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N26","v":"TR-88690","fg":"#64748B","al":"center"},{"c":"O26","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":27,"h":52.0,"cells":[{"c":"A27","v":23,"al":"center"},{"c":"B27","v":"INV-2026-108","b":true,"al":"center"},{"c":"C27","v":"31/05/2026","fg":"#334155","al":"center"},{"c":"D27","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E27","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F27","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G27","v":"بورسلين رمادي رخامي 60×120 سم مع ديكورات فسيفساء موزايك للشاور","fg":"#1E293B"},{"c":"H27","v":"معارض السريع للبورسلين الفاخر","fg":"#334155"},{"c":"I27","v":110,"in":true,"al":"center","nf":"#,##0"},{"c":"J27","v":"م²","fg":"#334155","al":"center"},{"c":"K27","v":140,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L27","v":15400,"f":"=I27*K27","b":true,"al":"center","nf":"#,##0.0"},{"c":"M27","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N27","v":"TR-88730","fg":"#64748B","al":"center"},{"c":"O27","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":28,"h":52.0,"cells":[{"c":"A28","v":24,"al":"center"},{"c":"B28","v":"INV-2026-112","b":true,"al":"center"},{"c":"C28","v":"04/06/2026","fg":"#334155","al":"center"},{"c":"D28","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E28","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F28","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"G28","v":"ألواح رخام طبيعي إمبرادور أسباني مشطوف للأرضيات والوزرات","fg":"#1E293B"},{"c":"H28","v":"مصنع الرخام والجرانيت الوطني","fg":"#334155"},{"c":"I28","v":42,"in":true,"al":"center","nf":"#,##0"},{"c":"J28","v":"م²","fg":"#334155","al":"center"},{"c":"K28","v":230,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L28","v":9660,"f":"=I28*K28","b":true,"al":"center","nf":"#,##0.0"},{"c":"M28","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N28","v":"TR-88765","fg":"#64748B","al":"center"},{"c":"O28","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":29,"h":52.0,"cells":[{"c":"A29","v":25,"al":"center"},{"c":"B29","v":"INV-2026-116","b":true,"al":"center"},{"c":"C29","v":"08/06/2026","fg":"#334155","al":"center"},{"c":"D29","v":"FIN-06","fg":"#0D9488","b":true,"al":"center"},{"c":"E29","v":"أعمال الأرضيات والبورسلين والرخام والسيراميك"},{"c":"F29","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G29","v":"غراء لاصق بورسلين سافيتو C2TE مع روبة فواصل إيبوكسية مضادة للبكتيريا","fg":"#1E293B"},{"c":"H29","v":"شركة سافيتو لمواد البناء","fg":"#334155"},{"c":"I29","v":65,"in":true,"al":"center","nf":"#,##0"},{"c":"J29","v":"كيس+عبوة","fg":"#334155","al":"center"},{"c":"K29","v":62,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L29","v":4030,"f":"=I29*K29","b":true,"al":"center","nf":"#,##0.0"},{"c":"M29","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N29","v":"POS-4850","fg":"#64748B","al":"center"},{"c":"O29","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":30,"h":52.0,"cells":[{"c":"A30","v":26,"al":"center"},{"c":"B30","v":"INV-2026-121","b":true,"al":"center"},{"c":"C30","v":"12/06/2026","fg":"#334155","al":"center"},{"c":"D30","v":"FIN-07","fg":"#0D9488","b":true,"al":"center"},{"c":"E30","v":"أعمال الدهانات والديكورات الحديثة والتعتيق"},{"c":"F30","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G30","v":"معجون بلاستيك دايتون جوتن ناعم وبرايمر مائي مقاوم للقلويات","fg":"#1E293B"},{"c":"H30","v":"مركز دهانات الجزيرة وجوتن المتخصص","fg":"#334155"},{"c":"I30","v":45,"in":true,"al":"center","nf":"#,##0"},{"c":"J30","v":"بستلة","fg":"#334155","al":"center"},{"c":"K30","v":125,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L30","v":5625,"f":"=I30*K30","b":true,"al":"center","nf":"#,##0.0"},{"c":"M30","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N30","v":"TR-88810","fg":"#64748B","al":"center"},{"c":"O30","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":31,"h":52.0,"cells":[{"c":"A31","v":27,"al":"center"},{"c":"B31","v":"INV-2026-127","b":true,"al":"center"},{"c":"C31","v":"18/06/2026","fg":"#334155","al":"center"},{"c":"D31","v":"FIN-07","fg":"#0D9488","b":true,"al":"center"},{"c":"E31","v":"أعمال الدهانات والديكورات الحديثة والتعتيق"},{"c":"F31","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"G31","v":"دهان فينوماستيك جوتن مائي حريري قابل للغسيل كود لون Warm Blush","fg":"#1E293B"},{"c":"H31","v":"مركز دهانات الجزيرة وجوتن المتخصص","fg":"#334155"},{"c":"I31","v":28,"in":true,"al":"center","nf":"#,##0"},{"c":"J31","v":"جالون","fg":"#334155","al":"center"},{"c":"K31","v":195,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L31","v":5460,"f":"=I31*K31","b":true,"al":"center","nf":"#,##0.0"},{"c":"M31","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N31","v":"TR-88845","fg":"#64748B","al":"center"},{"c":"O31","v":"مستلم ومطابق للدرجة اللونية","fg":"#059669","al":"center"}]},{"r":32,"h":52.0,"cells":[{"c":"A32","v":28,"al":"center"},{"c":"B32","v":"INV-2026-133","b":true,"al":"center"},{"c":"C32","v":"24/06/2026","fg":"#334155","al":"center"},{"c":"D32","v":"FIN-07","fg":"#0D9488","b":true,"al":"center"},{"c":"E32","v":"أعمال الدهانات والديكورات الحديثة والتعتيق"},{"c":"F32","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"G32","v":"دهان بلاستيك مطفي جوتن بروفشنال أبيض ناصع مع معجون فايبر","fg":"#1E293B"},{"c":"H32","v":"موزع دهانات جوتن الرئيسي","fg":"#334155"},{"c":"I32","v":32,"in":true,"al":"center","nf":"#,##0"},{"c":"J32","v":"بستلة","fg":"#334155","al":"center"},{"c":"K32","v":138,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L32","v":4416,"f":"=I32*K32","b":true,"al":"center","nf":"#,##0.0"},{"c":"M32","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N32","v":"POS-4910","fg":"#64748B","al":"center"},{"c":"O32","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":33,"h":52.0,"cells":[{"c":"A33","v":29,"al":"center"},{"c":"B33","v":"INV-2026-139","b":true,"al":"center"},{"c":"C33","v":"29/06/2026","fg":"#334155","al":"center"},{"c":"D33","v":"FIN-07","fg":"#0D9488","b":true,"al":"center"},{"c":"E33","v":"أعمال الدهانات والديكورات الحديثة والتعتيق"},{"c":"F33","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G33","v":"مادة تعتيق ديكوري ملمس ميكرو سمنت مائي للجدار الديكوري الرئيسي","fg":"#1E293B"},{"c":"H33","v":"مؤسسة الديكورات المعمارية الإيطالية","fg":"#334155"},{"c":"I33","v":6,"in":true,"al":"center","nf":"#,##0"},{"c":"J33","v":"طقم ميكروسمنت","fg":"#334155","al":"center"},{"c":"K33","v":950,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L33","v":5700,"f":"=I33*K33","b":true,"al":"center","nf":"#,##0.0"},{"c":"M33","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N33","v":"TR-88890","fg":"#64748B","al":"center"},{"c":"O33","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":34,"h":52.0,"cells":[{"c":"A34","v":30,"al":"center"},{"c":"B34","v":"INV-2026-095","b":true,"al":"center"},{"c":"C34","v":"16/05/2026","fg":"#334155","al":"center"},{"c":"D34","v":"FIN-08","fg":"#0D9488","b":true,"al":"center"},{"c":"E34","v":"أعمال النجارة المعمارية والأبواب والكبائن"},{"c":"F34","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"G34","v":"باب رئيسي فيلا خشب أرو ماسيف مصفح عازل للصوت مع مفصلات دفن وكالون ذكي","fg":"#1E293B"},{"c":"H34","v":"مصنع الأخشاب الفاخرة المحدودة","fg":"#334155"},{"c":"I34","v":1,"in":true,"al":"center","nf":"#,##0"},{"c":"J34","v":"باب كامل","fg":"#334155","al":"center"},{"c":"K34","v":8400,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L34","v":8400,"f":"=I34*K34","b":true,"al":"center","nf":"#,##0.0"},{"c":"M34","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N34","v":"TR-88640","fg":"#64748B","al":"center"},{"c":"O34","v":"مستلم واجتاز معاينة القشرة والتشطيب","fg":"#059669","al":"center"}]},{"r":35,"h":35.0,"cells":[{"c":"A35","v":31,"al":"center"},{"c":"B35","v":"INV-2026-105","b":true,"al":"center"},{"c":"C35","v":"27/05/2026","fg":"#334155","al":"center"},{"c":"D35","v":"FIN-08","fg":"#0D9488","b":true,"al":"center"},{"c":"E35","v":"أعمال النجارة المعمارية والأبواب والكبائن"},{"c":"F35","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"G35","v":"أبواب غرف نوم داخلية كبس سويدي قشرة أرو دهان أستر حريري 90×220 سم","fg":"#1E293B"},{"c":"H35","v":"مصنع الأخشاب الفاخرة المحدودة","fg":"#334155"},{"c":"I35","v":6,"in":true,"al":"center","nf":"#,##0"},{"c":"J35","v":"باب كامل","fg":"#334155","al":"center"},{"c":"K35","v":1950,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L35","v":11700,"f":"=I35*K35","b":true,"al":"center","nf":"#,##0.0"},{"c":"M35","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N35","v":"TR-88710","fg":"#64748B","al":"center"},{"c":"O35","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":36,"h":35.0,"cells":[{"c":"A36","v":32,"al":"center"},{"c":"B36","v":"INV-2026-124","b":true,"al":"center"},{"c":"C36","v":"15/06/2026","fg":"#334155","al":"center"},{"c":"D36","v":"FIN-08","fg":"#0D9488","b":true,"al":"center"},{"c":"E36","v":"أعمال النجارة المعمارية والأبواب والكبائن"},{"c":"F36","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G36","v":"أبواب حمامات WPC ضد الماء والرطوبة مع حلوق وإكسسوارات استانلس ستيل","fg":"#1E293B"},{"c":"H36","v":"شركة الأبواب المقاومة للماء","fg":"#334155"},{"c":"I36","v":4,"in":true,"al":"center","nf":"#,##0"},{"c":"J36","v":"باب كامل","fg":"#334155","al":"center"},{"c":"K36","v":1420,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L36","v":5680,"f":"=I36*K36","b":true,"al":"center","nf":"#,##0.0"},{"c":"M36","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N36","v":"TR-88825","fg":"#64748B","al":"center"},{"c":"O36","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":37,"h":35.0,"cells":[{"c":"A37","v":33,"al":"center"},{"c":"B37","v":"INV-2026-142","b":true,"al":"center"},{"c":"C37","v":"02/07/2026","fg":"#334155","al":"center"},{"c":"D37","v":"FIN-08","fg":"#0D9488","b":true,"al":"center"},{"c":"E37","v":"أعمال النجارة المعمارية والأبواب والكبائن"},{"c":"F37","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G37","v":"وزرات خشبية أرو طبيعي ارتفاع 12 سم مدهونة جاهزة مع زوايا تجميع","fg":"#1E293B"},{"c":"H37","v":"ورشة الأرز للنجارة الفاخرة","fg":"#334155"},{"c":"I37","v":180,"in":true,"al":"center","nf":"#,##0"},{"c":"J37","v":"م.ط","fg":"#334155","al":"center"},{"c":"K37","v":42,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L37","v":7560,"f":"=I37*K37","b":true,"al":"center","nf":"#,##0.0"},{"c":"M37","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N37","v":"POS-4970","fg":"#64748B","al":"center"},{"c":"O37","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":38,"h":35.0,"cells":[{"c":"A38","v":34,"al":"center"},{"c":"B38","v":"INV-2026-118","b":true,"al":"center"},{"c":"C38","v":"10/06/2026","fg":"#334155","al":"center"},{"c":"D38","v":"FIN-09","fg":"#0D9488","b":true,"al":"center"},{"c":"E38","v":"أعمال الألوميتال والزجاج العازل للصوت"},{"c":"F38","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G38","v":"واجهات شبابيك ألومنيوم قطاع جامبو ثقيل زجاج دبل جلاس 24 مم عازل حراري","fg":"#1E293B"},{"c":"H38","v":"مصنع الرواد للزجاج والألوميتال","fg":"#334155"},{"c":"I38","v":38,"in":true,"al":"center","nf":"#,##0"},{"c":"J38","v":"م²","fg":"#334155","al":"center"},{"c":"K38","v":480,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L38","v":18240,"f":"=I38*K38","b":true,"al":"center","nf":"#,##0.0"},{"c":"M38","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N38","v":"TR-88785","fg":"#64748B","al":"center"},{"c":"O38","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":39,"h":35.0,"cells":[{"c":"A39","v":35,"al":"center"},{"c":"B39","v":"INV-2026-130","b":true,"al":"center"},{"c":"C39","v":"21/06/2026","fg":"#334155","al":"center"},{"c":"D39","v":"FIN-09","fg":"#0D9488","b":true,"al":"center"},{"c":"E39","v":"أعمال الألوميتال والزجاج العازل للصوت"},{"c":"F39","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"G39","v":"شبابيك ألومنيوم دبل جلاس قطاع عازل للصوت مع سلك شبك استيل مانع للحشرات","fg":"#1E293B"},{"c":"H39","v":"مصنع الرواد للزجاج والألوميتال","fg":"#334155"},{"c":"I39","v":22,"in":true,"al":"center","nf":"#,##0"},{"c":"J39","v":"م²","fg":"#334155","al":"center"},{"c":"K39","v":410,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L39","v":9020,"f":"=I39*K39","b":true,"al":"center","nf":"#,##0.0"},{"c":"M39","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N39","v":"TR-88860","fg":"#64748B","al":"center"},{"c":"O39","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":40,"h":35.0,"cells":[{"c":"A40","v":36,"al":"center"},{"c":"B40","v":"INV-2026-146","b":true,"al":"center"},{"c":"C40","v":"06/07/2026","fg":"#334155","al":"center"},{"c":"D40","v":"FIN-09","fg":"#0D9488","b":true,"al":"center"},{"c":"E40","v":"أعمال الألوميتال والزجاج العازل للصوت"},{"c":"F40","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G40","v":"كبائن شاور زجاج سكوريت شفاف 10 مم مع إكسسوارات ستانلس ستيل 304","fg":"#1E293B"},{"c":"H40","v":"مؤسسة الزجاج المقسى الحديث","fg":"#334155"},{"c":"I40","v":3,"in":true,"al":"center","nf":"#,##0"},{"c":"J40","v":"كابينة شاور","fg":"#334155","al":"center"},{"c":"K40","v":1100,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L40","v":3300,"f":"=I40*K40","b":true,"al":"center","nf":"#,##0.0"},{"c":"M40","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N40","v":"POS-5010","fg":"#64748B","al":"center"},{"c":"O40","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":41,"h":52.0,"cells":[{"c":"A41","v":37,"al":"center"},{"c":"B41","v":"INV-2026-148","b":true,"al":"center"},{"c":"C41","v":"08/07/2026","fg":"#334155","al":"center"},{"c":"D41","v":"FIN-10","fg":"#0D9488","b":true,"al":"center"},{"c":"E41","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"},{"c":"F41","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"G41","v":"أطقم خلاطات مياه دفن ألماني جروهي يوروسمارت مع مساطر شاور مطري","fg":"#1E293B"},{"c":"H41","v":"شركة التجهيزات الصحية الأوروبية","fg":"#334155"},{"c":"I41","v":4,"in":true,"al":"center","nf":"#,##0"},{"c":"J41","v":"طقم كامل","fg":"#334155","al":"center"},{"c":"K41","v":1850,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L41","v":7400,"f":"=I41*K41","b":true,"al":"center","nf":"#,##0.0"},{"c":"M41","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N41","v":"TR-88930","fg":"#64748B","al":"center"},{"c":"O41","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":42,"h":52.0,"cells":[{"c":"A42","v":38,"al":"center"},{"c":"B42","v":"INV-2026-152","b":true,"al":"center"},{"c":"C42","v":"11/07/2026","fg":"#334155","al":"center"},{"c":"D42","v":"FIN-10","fg":"#0D9488","b":true,"al":"center"},{"c":"E42","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"},{"c":"F42","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"G42","v":"حوض مطبخ ستانلس ستيل 304 دبل حلة سمك 1.2 مم مع خلاط سحاب تركي","fg":"#1E293B"},{"c":"H42","v":"مؤسسة تجهيزات المطابخ الحديثة","fg":"#334155"},{"c":"I42","v":1,"in":true,"al":"center","nf":"#,##0"},{"c":"J42","v":"حوض وخلاط","fg":"#334155","al":"center"},{"c":"K42","v":2150,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L42","v":2150,"f":"=I42*K42","b":true,"al":"center","nf":"#,##0.0"},{"c":"M42","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N42","v":"POS-5060","fg":"#64748B","al":"center"},{"c":"O42","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":43,"h":52.0,"cells":[{"c":"A43","v":39,"al":"center"},{"c":"B43","v":"INV-2026-155","b":true,"al":"center"},{"c":"C43","v":"13/07/2026","fg":"#334155","al":"center"},{"c":"D43","v":"FIN-10","fg":"#0D9488","b":true,"al":"center"},{"c":"E43","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"},{"c":"F43","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"G43","v":"بروفايل ليد مغناطيسي Magnetic Track طول 3م مع سبوتات متحركة Anti-glare","fg":"#1E293B"},{"c":"H43","v":"معارض الإنارة الذكية المتقدمة","fg":"#334155"},{"c":"I43","v":12,"in":true,"al":"center","nf":"#,##0"},{"c":"J43","v":"طقم مسار","fg":"#334155","al":"center"},{"c":"K43","v":620,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L43","v":7440,"f":"=I43*K43","b":true,"al":"center","nf":"#,##0.0"},{"c":"M43","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"N43","v":"TR-88975","fg":"#64748B","al":"center"},{"c":"O43","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":44,"h":52.0,"cells":[{"c":"A44","v":40,"al":"center"},{"c":"B44","v":"INV-2026-158","b":true,"al":"center"},{"c":"C44","v":"15/07/2026","fg":"#334155","al":"center"},{"c":"D44","v":"FIN-10","fg":"#0D9488","b":true,"al":"center"},{"c":"E44","v":"أعمال التشطيبات النهائية والأطقم الصحية والإكسسوارات"},{"c":"F44","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"G44","v":"مفاتيح وأفياش شنايدر إلكتريك أوديس اللون رمادي مطفي مع شواحن Type-C","fg":"#1E293B"},{"c":"H44","v":"موزع شنايدر المرخص","fg":"#334155"},{"c":"I44","v":180,"in":true,"al":"center","nf":"#,##0"},{"c":"J44","v":"حبة مجمعة","fg":"#334155","al":"center"},{"c":"K44","v":37.5,"in":true,"al":"center","nf":"#,##0.0"},{"c":"L44","v":6750,"f":"=I44*K44","b":true,"al":"center","nf":"#,##0.0"},{"c":"M44","v":"مدى شبكة","fg":"#334155","al":"center"},{"c":"N44","v":"POS-5100","fg":"#64748B","al":"center"},{"c":"O44","v":"مستلم ومطابق للمواصفات","fg":"#059669","al":"center"}]},{"r":45,"h":42.0,"cells":[{"c":"A45","v":"إجمالي فواتير ومشتريات مواد التشطيب الفعلية المسجلة حتى تاريخه","bg":"#F1F5F9","b":true,"al":"center","cs":11},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"L45","v":290521,"f":"=SUM(L5:L44)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0.0"},{"c":"M45","v":"40 فاتورة مسددة ومطابقة","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","cs":3},{"skip":true},{"skip":true}]}]},{"name":"سجل دفعات ومصنعيات الحرفيين","maxRow":35,"maxCol":13,"colWidths":[8.0,16.0,14.0,13.0,26.0,28.0,34.0,58.0,22.0,16.0,15.0,20.0,40.0],"rows":[{"r":1,"h":54.0,"cells":[{"c":"A1","v":"سجل دفعات ومصنعيات الحرفيين ومقاولي الباطن للتشطيب (Craftsmen Labor Payments Analytical Log)","bg":"#0F172A","fg":"#FFFFFF","b":true,"al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":2,"h":56.0,"cells":[{"c":"A2","v":"سجل رقابي مالي لتوثيق دفعات المصنعيات حسب مراحل الإنجاز الميداني ونسب التسليم الهندسي المقررة فنياً","bg":"#334155","fg":"#E2E8F0","al":"center","cs":13},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true}]},{"r":3,"h":28.0,"cells":[{"c":"A3","v":""},{"c":"B3","v":""},{"c":"C3","v":""},{"c":"D3","v":""},{"c":"E3","v":""},{"c":"F3","v":""},{"c":"G3","v":""},{"c":"H3","v":""},{"c":"I3","v":""},{"c":"J3","v":""},{"c":"K3","v":""},{"c":"L3","v":""},{"c":"M3","v":""}]},{"r":4,"h":52.0,"cells":[{"c":"A4","v":"م","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"B4","v":"رقم إذن الصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"C4","v":"التاريخ","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"D4","v":"كود الباقة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"E4","v":"تخصص الحرفة","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"F4","v":"اسم الحرفي / المقاول","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"G4","v":"الفراغ المعماري","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"H4","v":"مرحلة العمل وبيان الدفعة التعاقدية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"I4","v":"قيمة الدفعة المسددة (ر.س)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"J4","v":"نسبة إنجاز المرحلة (%)","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"K4","v":"طريقة الصرف","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"L4","v":"اسم المستلم / التوقيع","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"},{"c":"M4","v":"حالة الاستلام والمطابقة الهندسية","bg":"#1E293B","fg":"#FFFFFF","b":true,"al":"center"}]},{"r":5,"h":35.0,"cells":[{"c":"A5","v":1,"al":"center"},{"c":"B5","v":"PV-2026-004","b":true,"al":"center"},{"c":"C5","v":"08/03/2026","fg":"#334155","al":"center"},{"c":"D5","v":"FIN-01","fg":"#D97706","b":true,"al":"center"},{"c":"E5","v":"أعمال الكهرباء","fg":"#334155"},{"c":"F5","v":"المعلم / محمود السعيد","b":true},{"c":"G5","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H5","v":"دفعة مقدمة وبدء تكسير مسارات الخراطيم وعلب المفاتيح","fg":"#1E293B"},{"c":"I5","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J5","v":0.25,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K5","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L5","v":"محمود السعيد","fg":"#334155","al":"center"},{"c":"M5","v":"تم الاستلام الهندسي للشرب والمناسيب","fg":"#059669"}]},{"r":6,"h":35.0,"cells":[{"c":"A6","v":2,"al":"center"},{"c":"B6","v":"PV-2026-016","b":true,"al":"center"},{"c":"C6","v":"25/03/2026","fg":"#334155","al":"center"},{"c":"D6","v":"FIN-01","fg":"#D97706","b":true,"al":"center"},{"c":"E6","v":"أعمال الكهرباء","fg":"#334155"},{"c":"F6","v":"المعلم / محمود السعيد","b":true},{"c":"G6","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"H6","v":"دفعة إنهاء تمديد الخراطيم وتثبيت العلب وسحب أسلاك التغذية","fg":"#1E293B"},{"c":"I6","v":5500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J6","v":0.6,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K6","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L6","v":"محمود السعيد","fg":"#334155","al":"center"},{"c":"M6","v":"مستلم ومطابق لمخططات الفرش والإنارة","fg":"#059669"}]},{"r":7,"h":35.0,"cells":[{"c":"A7","v":3,"al":"center"},{"c":"B7","v":"PV-2026-035","b":true,"al":"center"},{"c":"C7","v":"20/04/2026","fg":"#334155","al":"center"},{"c":"D7","v":"FIN-01","fg":"#D97706","b":true,"al":"center"},{"c":"E7","v":"أعمال الكهرباء","fg":"#334155"},{"c":"F7","v":"المعلم / محمود السعيد","b":true},{"c":"G7","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"H7","v":"دفعة تجميع لوحة القواطع وتأريض الخطوط واختبار التوصيل","fg":"#1E293B"},{"c":"I7","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J7","v":0.85,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K7","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L7","v":"محمود السعيد","fg":"#334155","al":"center"},{"c":"M7","v":"تم فحص العزل والتأريض بالملتيميتر","fg":"#059669"}]},{"r":8,"h":35.0,"cells":[{"c":"A8","v":4,"al":"center"},{"c":"B8","v":"PV-2026-008","b":true,"al":"center"},{"c":"C8","v":"12/03/2026","fg":"#334155","al":"center"},{"c":"D8","v":"FIN-02","fg":"#D97706","b":true,"al":"center"},{"c":"E8","v":"أعمال السباكة والصرف","fg":"#334155"},{"c":"F8","v":"المعلم / طارق عبد الوهاب","b":true},{"c":"G8","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"H8","v":"دفعة تكسير وتمديد شبكات التغذية PPR والصرف الصحي المدفون","fg":"#1E293B"},{"c":"I8","v":4200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J8","v":0.35,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K8","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L8","v":"طارق عبد الوهاب","fg":"#334155","al":"center"},{"c":"M8","v":"تم كبس شبكة التغذية على 15 بار لمدة 24 ساعة","fg":"#059669"}]},{"r":9,"h":35.0,"cells":[{"c":"A9","v":5,"al":"center"},{"c":"B9","v":"PV-2026-022","b":true,"al":"center"},{"c":"C9","v":"30/03/2026","fg":"#334155","al":"center"},{"c":"D9","v":"FIN-02","fg":"#D97706","b":true,"al":"center"},{"c":"E9","v":"أعمال السباكة والصرف","fg":"#334155"},{"c":"F9","v":"المعلم / طارق عبد الوهاب","b":true},{"c":"G9","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"H9","v":"دفعة تثبيت الشاسيهات المعلقة ومصارف الغسالات والصفايات الذكية","fg":"#1E293B"},{"c":"I9","v":4600,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J9","v":0.7,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K9","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L9","v":"طارق عبد الوهاب","fg":"#334155","al":"center"},{"c":"M9","v":"تمت مراجعة مناسيب الشرب وميول الصرف","fg":"#059669"}]},{"r":10,"h":35.0,"cells":[{"c":"A10","v":6,"al":"center"},{"c":"B10","v":"PV-2026-041","b":true,"al":"center"},{"c":"C10","v":"28/04/2026","fg":"#334155","al":"center"},{"c":"D10","v":"FIN-02","fg":"#D97706","b":true,"al":"center"},{"c":"E10","v":"أعمال السباكة والصرف","fg":"#334155"},{"c":"F10","v":"المعلم / طارق عبد الوهاب","b":true},{"c":"G10","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"H10","v":"دفعة صواعد ومزاريب تصريف مياه الأمطار وخطوط الخزان العلوي","fg":"#1E293B"},{"c":"I10","v":3000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J10","v":0.9,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K10","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L10","v":"طارق عبد الوهاب","fg":"#334155","al":"center"},{"c":"M10","v":"تم الاستلام الهيدروليكي الكامل","fg":"#059669"}]},{"r":11,"h":35.0,"cells":[{"c":"A11","v":7,"al":"center"},{"c":"B11","v":"PV-2026-012","b":true,"al":"center"},{"c":"C11","v":"22/03/2026","fg":"#334155","al":"center"},{"c":"D11","v":"FIN-03","fg":"#D97706","b":true,"al":"center"},{"c":"E11","v":"أعمال العزل المائي والحراري","fg":"#334155"},{"c":"F11","v":"مؤسسة الأمان للعوازل","b":true},{"c":"G11","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"H11","v":"دفعة نظافة الأرضيات وعمل رقبة الزجاجة ودهان وجهين سيكاتوب","fg":"#1E293B"},{"c":"I11","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J11","v":0.6,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K11","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L11","v":"مؤسسة الأمان","fg":"#334155","al":"center"},{"c":"M11","v":"تم اختبار الغمر المائي بنجاح لمدة 72 ساعة","fg":"#059669"}]},{"r":12,"h":35.0,"cells":[{"c":"A12","v":8,"al":"center"},{"c":"B12","v":"PV-2026-029","b":true,"al":"center"},{"c":"C12","v":"08/04/2026","fg":"#334155","al":"center"},{"c":"D12","v":"FIN-03","fg":"#D97706","b":true,"al":"center"},{"c":"E12","v":"أعمال العزل المائي والحراري","fg":"#334155"},{"c":"F12","v":"مؤسسة الأمان للعوازل","b":true},{"c":"G12","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"H12","v":"دفعة تركيب لفائف البتومين وعزل الفوم وطبقة الحماية الأسمنتية","fg":"#1E293B"},{"c":"I12","v":4000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J12","v":1,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K12","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L12","v":"مؤسسة الأمان","fg":"#334155","al":"center"},{"c":"M12","v":"تسليم نهائي وحماية بطبقة سكريد","fg":"#059669"}]},{"r":13,"h":35.0,"cells":[{"c":"A13","v":9,"al":"center"},{"c":"B13","v":"PV-2026-015","b":true,"al":"center"},{"c":"C13","v":"20/03/2026","fg":"#334155","al":"center"},{"c":"D13","v":"FIN-04","fg":"#D97706","b":true,"al":"center"},{"c":"E13","v":"أعمال البياض والمحارة","fg":"#334155"},{"c":"F13","v":"المعلم / مصطفى الهواري","b":true},{"c":"G13","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H13","v":"دفعة طرطشة مسمارية وتثبيت شبك الفيبر وعمل البؤج والأوتار بالليزر","fg":"#1E293B"},{"c":"I13","v":4200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J13","v":0.3,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K13","v":"نقدي بإيصال","fg":"#334155","al":"center"},{"c":"L13","v":"مصطفى الهواري","fg":"#334155","al":"center"},{"c":"M13","v":"مراجعة تربيع وزوايا الغرف بالليزر","fg":"#059669"}]},{"r":14,"h":35.0,"cells":[{"c":"A14","v":10,"al":"center"},{"c":"B14","v":"PV-2026-026","b":true,"al":"center"},{"c":"C14","v":"05/04/2026","fg":"#334155","al":"center"},{"c":"D14","v":"FIN-04","fg":"#D97706","b":true,"al":"center"},{"c":"E14","v":"أعمال البياض والمحارة","fg":"#334155"},{"c":"F14","v":"المعلم / مصطفى الهواري","b":true},{"c":"G14","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"H14","v":"دفعة ملء الحوائط والمراجعة بالقدة الألومنيوم واستلام السطح","fg":"#1E293B"},{"c":"I14","v":5500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J14","v":0.7,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K14","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L14","v":"مصطفى الهواري","fg":"#334155","al":"center"},{"c":"M14","v":"استلام هندسي بدون أي تنوير في القدة","fg":"#059669"}]},{"r":15,"h":35.0,"cells":[{"c":"A15","v":11,"al":"center"},{"c":"B15","v":"PV-2026-038","b":true,"al":"center"},{"c":"C15","v":"25/04/2026","fg":"#334155","al":"center"},{"c":"D15","v":"FIN-04","fg":"#D97706","b":true,"al":"center"},{"c":"E15","v":"أعمال البياض والمحارة","fg":"#334155"},{"c":"F15","v":"المعلم / مصطفى الهواري","b":true},{"c":"G15","v":"الشرفات والتراس والحديقة/الرووف"},{"c":"H15","v":"دفعة محارة الواجهة وتأكيد استواء الأسلحة والكرانيش الأسمنتية","fg":"#1E293B"},{"c":"I15","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J15","v":0.95,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K15","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L15","v":"مصطفى الهواري","fg":"#334155","al":"center"},{"c":"M15","v":"تم استلام القائم والوزن الرأسي بميزان الخيط","fg":"#059669"}]},{"r":16,"h":35.0,"cells":[{"c":"A16","v":12,"al":"center"},{"c":"B16","v":"PV-2026-033","b":true,"al":"center"},{"c":"C16","v":"18/04/2026","fg":"#334155","al":"center"},{"c":"D16","v":"FIN-05","fg":"#D97706","b":true,"al":"center"},{"c":"E16","v":"أعمال الأسقف المعلقة والجبس","fg":"#334155"},{"c":"F16","v":"ورشة الإبداع للجبس والديكور","b":true},{"c":"G16","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H16","v":"دفعة تركيب شاسيهات الحديد وضبط المناسيب بميزان الشرب الليزر","fg":"#1E293B"},{"c":"I16","v":4200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J16","v":0.35,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K16","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L16","v":"ورشة الإبداع","fg":"#334155","al":"center"},{"c":"M16","v":"استلام تباعد التيش 60 سم والمناسيب الدقيقة","fg":"#059669"}]},{"r":17,"h":35.0,"cells":[{"c":"A17","v":13,"al":"center"},{"c":"B17","v":"PV-2026-048","b":true,"al":"center"},{"c":"C17","v":"06/05/2026","fg":"#334155","al":"center"},{"c":"D17","v":"FIN-05","fg":"#D97706","b":true,"al":"center"},{"c":"E17","v":"أعمال الأسقف المعلقة والجبس","fg":"#334155"},{"c":"F17","v":"ورشة الإبداع للجبس والديكور","b":true},{"c":"G17","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"H17","v":"دفعة تثبيت ألواح الجبس بورد وعمل بيوت النور وفتحات التكييف","fg":"#1E293B"},{"c":"I17","v":4800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J17","v":0.75,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K17","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L17","v":"ورشة الإبداع","fg":"#334155","al":"center"},{"c":"M17","v":"مراجعة فتحات سبوت لايت ومخارج التكييف","fg":"#059669"}]},{"r":18,"h":35.0,"cells":[{"c":"A18","v":14,"al":"center"},{"c":"B18","v":"PV-2026-061","b":true,"al":"center"},{"c":"C18","v":"22/05/2026","fg":"#334155","al":"center"},{"c":"D18","v":"FIN-05","fg":"#D97706","b":true,"al":"center"},{"c":"E18","v":"أعمال الأسقف المعلقة والجبس","fg":"#334155"},{"c":"F18","v":"ورشة الإبداع للجبس والديكور","b":true},{"c":"G18","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"H18","v":"دفعة تقطيب الفواصل بمعجون كناوف وشريط الفيبر والصنفرة الأولى","fg":"#1E293B"},{"c":"I18","v":3800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J18","v":0.95,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K18","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L18","v":"ورشة الإبداع","fg":"#334155","al":"center"},{"c":"M18","v":"استواء تام للفواصل وجاهزية لأعمال الدهانات","fg":"#059669"}]},{"r":19,"h":35.0,"cells":[{"c":"A19","v":15,"al":"center"},{"c":"B19","v":"PV-2026-052","b":true,"al":"center"},{"c":"C19","v":"12/05/2026","fg":"#334155","al":"center"},{"c":"D19","v":"FIN-06","fg":"#D97706","b":true,"al":"center"},{"c":"E19","v":"تركيب البورسلين والرخام","fg":"#334155"},{"c":"F19","v":"المعلم / حسن الصعيدي","b":true},{"c":"G19","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H19","v":"دفعة فرش رمل نظيف وضبط الشرب وتركيب بورسلين 120×60 بالكلبسات","fg":"#1E293B"},{"c":"I19","v":9500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J19","v":0.35,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K19","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L19","v":"حسن الصعيدي","fg":"#334155","al":"center"},{"c":"M19","v":"استلام تسطيح الحبات ومطابقة الفواصل 2 مم","fg":"#059669"}]},{"r":20,"h":35.0,"cells":[{"c":"A20","v":16,"al":"center"},{"c":"B20","v":"PV-2026-064","b":true,"al":"center"},{"c":"C20","v":"26/05/2026","fg":"#334155","al":"center"},{"c":"D20","v":"FIN-06","fg":"#D97706","b":true,"al":"center"},{"c":"E20","v":"تركيب البورسلين والرخام","fg":"#334155"},{"c":"F20","v":"المعلم / حسن الصعيدي","b":true},{"c":"G20","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"H20","v":"دفعة تركيب سيراميك وبورسلين حوائط وأرضيات الحمامات والمطبخ","fg":"#1E293B"},{"c":"I20","v":9800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J20","v":0.7,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K20","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L20","v":"حسن الصعيدي","fg":"#334155","al":"center"},{"c":"M20","v":"مراجعة ميول تصريف البلاط باتجاه البيبات","fg":"#059669"}]},{"r":21,"h":35.0,"cells":[{"c":"A21","v":17,"al":"center"},{"c":"B21","v":"PV-2026-077","b":true,"al":"center"},{"c":"C21","v":"12/06/2026","fg":"#334155","al":"center"},{"c":"D21","v":"FIN-06","fg":"#D97706","b":true,"al":"center"},{"c":"E21","v":"تركيب البورسلين والرخام","fg":"#334155"},{"c":"F21","v":"المعلم / حسن الصعيدي","b":true},{"c":"G21","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"H21","v":"دفعة تركيب ترابيع رخام المداخل والوزرات وسقيه الروبة الإيبوكسية","fg":"#1E293B"},{"c":"I21","v":8200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J21","v":0.95,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K21","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L21","v":"حسن الصعيدي","fg":"#334155","al":"center"},{"c":"M21","v":"جلي وتلميع نهائي وحماية بالبولي إيثيلين","fg":"#059669"}]},{"r":22,"h":35.0,"cells":[{"c":"A22","v":18,"al":"center"},{"c":"B22","v":"PV-2026-072","b":true,"al":"center"},{"c":"C22","v":"05/06/2026","fg":"#334155","al":"center"},{"c":"D22","v":"FIN-07","fg":"#D97706","b":true,"al":"center"},{"c":"E22","v":"أعمال الدهانات والديكور","fg":"#334155"},{"c":"F22","v":"المعلم / إبراهيم البنا","b":true},{"c":"G22","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H22","v":"دفعة نظافة الأسقف والحوائط وبرايمر وسكينة المعجون الأولى والثانية","fg":"#1E293B"},{"c":"I22","v":4500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J22","v":0.35,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K22","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L22","v":"إبراهيم البنا","fg":"#334155","al":"center"},{"c":"M22","v":"مراجعة تسليخ المعجون على كشاف الإضاءة","fg":"#059669"}]},{"r":23,"h":35.0,"cells":[{"c":"A23","v":19,"al":"center"},{"c":"B23","v":"PV-2026-085","b":true,"al":"center"},{"c":"C23","v":"22/06/2026","fg":"#334155","al":"center"},{"c":"D23","v":"FIN-07","fg":"#D97706","b":true,"al":"center"},{"c":"E23","v":"أعمال الدهانات والديكور","fg":"#334155"},{"c":"F23","v":"المعلم / إبراهيم البنا","b":true},{"c":"G23","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"H23","v":"دفعة سكينة المعجون الثالثة والبطانة المائية والتبطين اللوني","fg":"#1E293B"},{"c":"I23","v":5200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J23","v":0.7,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K23","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L23","v":"إبراهيم البنا","fg":"#334155","al":"center"},{"c":"M23","v":"تطابق درجة اللون مع كود العينة المتفق عليها","fg":"#059669"}]},{"r":24,"h":35.0,"cells":[{"c":"A24","v":20,"al":"center"},{"c":"B24","v":"PV-2026-098","b":true,"al":"center"},{"c":"C24","v":"08/07/2026","fg":"#334155","al":"center"},{"c":"D24","v":"FIN-07","fg":"#D97706","b":true,"al":"center"},{"c":"E24","v":"أعمال الدهانات والديكور","fg":"#334155"},{"c":"F24","v":"المعلم / إبراهيم البنا","b":true},{"c":"G24","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"H24","v":"دفعة دهان الأوجه النهائية فينوماستيك جوتن وعمل الجدار الديكوري","fg":"#1E293B"},{"c":"I24","v":4300,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J24","v":0.9,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K24","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L24","v":"إبراهيم البنا","fg":"#334155","al":"center"},{"c":"M24","v":"استلام نعومة السطح وغسيل الحواف","fg":"#059669"}]},{"r":25,"h":35.0,"cells":[{"c":"A25","v":21,"al":"center"},{"c":"B25","v":"PV-2026-058","b":true,"al":"center"},{"c":"C25","v":"19/05/2026","fg":"#334155","al":"center"},{"c":"D25","v":"FIN-08","fg":"#D97706","b":true,"al":"center"},{"c":"E25","v":"أعمال النجارة والأبواب","fg":"#334155"},{"c":"F25","v":"ورشة الأرز للنجارة الفاخرة","b":true},{"c":"G25","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"H25","v":"دفعة توريد وتركيب الحلوق الزفرة وتثبيت الكانات في المباني","fg":"#1E293B"},{"c":"I25","v":4200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J25","v":0.35,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K25","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L25","v":"ورشة الأرز","fg":"#334155","al":"center"},{"c":"M25","v":"وزن رأسية الحلوق بميزان المياه الدقيق","fg":"#059669"}]},{"r":26,"h":35.0,"cells":[{"c":"A26","v":22,"al":"center"},{"c":"B26","v":"PV-2026-081","b":true,"al":"center"},{"c":"C26","v":"16/06/2026","fg":"#334155","al":"center"},{"c":"D26","v":"FIN-08","fg":"#D97706","b":true,"al":"center"},{"c":"E26","v":"أعمال النجارة والأبواب","fg":"#334155"},{"c":"F26","v":"ورشة الأرز للنجارة الفاخرة","b":true},{"c":"G26","v":"غرف نوم الأطفال والضيوف (غرفتان)"},{"c":"H26","v":"دفعة تفصيل وتركيب ضلف الأبواب الكبس قشرة أرو والبرور الخشبية","fg":"#1E293B"},{"c":"I26","v":4800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J26","v":0.75,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K26","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L26","v":"ورشة الأرز","fg":"#334155","al":"center"},{"c":"M26","v":"سلاسة الفتح والغلق ومطابقة الخلوص 3 مم","fg":"#059669"}]},{"r":27,"h":35.0,"cells":[{"c":"A27","v":23,"al":"center"},{"c":"B27","v":"PV-2026-102","b":true,"al":"center"},{"c":"C27","v":"12/07/2026","fg":"#334155","al":"center"},{"c":"D27","v":"FIN-08","fg":"#D97706","b":true,"al":"center"},{"c":"E27","v":"أعمال النجارة والأبواب","fg":"#334155"},{"c":"F27","v":"ورشة الأرز للنجارة الفاخرة","b":true},{"c":"G27","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H27","v":"دفعة تركيب الباب الرئيسي المصفح والكوالين الدفن والوزرات","fg":"#1E293B"},{"c":"I27","v":3500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J27","v":0.9,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K27","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L27","v":"ورشة الأرز","fg":"#334155","al":"center"},{"c":"M27","v":"استلام تجربة الكالون الذكي وكفاءة الإغلاق","fg":"#059669"}]},{"r":28,"h":35.0,"cells":[{"c":"A28","v":24,"al":"center"},{"c":"B28","v":"PV-2026-069","b":true,"al":"center"},{"c":"C28","v":"30/05/2026","fg":"#334155","al":"center"},{"c":"D28","v":"FIN-09","fg":"#D97706","b":true,"al":"center"},{"c":"E28","v":"أعمال الألوميتال والزجاج","fg":"#334155"},{"c":"F28","v":"مصنع الرواد للألوميتال","b":true},{"c":"G28","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H28","v":"دفعة رفع المقاسات وتصنيع قطاعات الجامبو وتركيب الحلوق الفرعية","fg":"#1E293B"},{"c":"I28","v":3800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J28","v":0.4,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K28","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L28","v":"مصنع الرواد","fg":"#334155","al":"center"},{"c":"M28","v":"مراجعة زوايا القوائم وتثبيت الفوم الإنشائي","fg":"#059669"}]},{"r":29,"h":35.0,"cells":[{"c":"A29","v":25,"al":"center"},{"c":"B29","v":"PV-2026-089","b":true,"al":"center"},{"c":"C29","v":"25/06/2026","fg":"#334155","al":"center"},{"c":"D29","v":"FIN-09","fg":"#D97706","b":true,"al":"center"},{"c":"E29","v":"أعمال الألوميتال والزجاج","fg":"#334155"},{"c":"F29","v":"مصنع الرواد للألوميتال","b":true},{"c":"G29","v":"جناح غرفة النوم الرئيسية وغرفة الملابس"},{"c":"H29","v":"دفعة تركيب ضلف الزجاج الدبل جلاس 24 مم والكاوتشوك والفرش","fg":"#1E293B"},{"c":"I29","v":3600,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J29","v":0.8,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K29","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L29","v":"مصنع الرواد","fg":"#334155","al":"center"},{"c":"M29","v":"اختبار عزل المياه وسلاسة عجلات الدحرجة","fg":"#059669"}]},{"r":30,"h":35.0,"cells":[{"c":"A30","v":26,"al":"center"},{"c":"B30","v":"PV-2026-104","b":true,"al":"center"},{"c":"C30","v":"14/07/2026","fg":"#334155","al":"center"},{"c":"D30","v":"FIN-09","fg":"#D97706","b":true,"al":"center"},{"c":"E30","v":"أعمال الألوميتال والزجاج","fg":"#334155"},{"c":"F30","v":"مصنع الرواد للألوميتال","b":true},{"c":"G30","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"H30","v":"دفعة تركيب كبائن الشاور السكوريت والسيليكون المقاوم للعفن","fg":"#1E293B"},{"c":"I30","v":2200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J30","v":0.95,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K30","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L30","v":"مصنع الرواد","fg":"#334155","al":"center"},{"c":"M30","v":"استلام إحكام السكيكيد والسيليكون","fg":"#059669"}]},{"r":31,"h":35.0,"cells":[{"c":"A31","v":27,"al":"center"},{"c":"B31","v":"PV-2026-092","b":true,"al":"center"},{"c":"C31","v":"28/06/2026","fg":"#334155","al":"center"},{"c":"D31","v":"FIN-10","fg":"#D97706","b":true,"al":"center"},{"c":"E31","v":"أعمال التجهيزات والتشطيبات","fg":"#334155"},{"c":"F31","v":"فني التركيبات / أحمد الشناوي","b":true},{"c":"G31","v":"الحمامات (الرئيسي، الماستر، والضيوف)"},{"c":"H31","v":"دفعة تركيب وتثبيت الكراسي المعلقة وأغطية السوفت كلوز والمحابس","fg":"#1E293B"},{"c":"I31","v":1800,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J31","v":0.45,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K31","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L31","v":"أحمد الشناوي","fg":"#334155","al":"center"},{"c":"M31","v":"تجربة ضغط الطرد والتثبيت الميكانيكي","fg":"#059669"}]},{"r":32,"h":35.0,"cells":[{"c":"A32","v":28,"al":"center"},{"c":"B32","v":"PV-2026-099","b":true,"al":"center"},{"c":"C32","v":"09/07/2026","fg":"#334155","al":"center"},{"c":"D32","v":"FIN-10","fg":"#D97706","b":true,"al":"center"},{"c":"E32","v":"أعمال التجهيزات والتشطيبات","fg":"#334155"},{"c":"F32","v":"فني التركيبات / أحمد الشناوي","b":true},{"c":"G32","v":"المطبخ والتجهيزات الملحقة والأجهزة"},{"c":"H32","v":"دفعة تثبيت خلاطات الدفن وحوض المطبخ وسيفونات الصرف المرنة","fg":"#1E293B"},{"c":"I32","v":1500,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J32","v":0.75,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K32","v":"نقدي بإيصال","fg":"#334155","al":"center"},{"c":"L32","v":"أحمد الشناوي","fg":"#334155","al":"center"},{"c":"M32","v":"عدم وجود أي تسريب تحت ضغط المياه الكامل","fg":"#059669"}]},{"r":33,"h":35.0,"cells":[{"c":"A33","v":29,"al":"center"},{"c":"B33","v":"PV-2026-105","b":true,"al":"center"},{"c":"C33","v":"15/07/2026","fg":"#334155","al":"center"},{"c":"D33","v":"FIN-10","fg":"#D97706","b":true,"al":"center"},{"c":"E33","v":"أعمال التجهيزات والتشطيبات","fg":"#334155"},{"c":"F33","v":"فني التركيبات / أحمد الشناوي","b":true},{"c":"G33","v":"الريسبشن وصالونات الاستقبال والمعيشة"},{"c":"H33","v":"دفعة تركيب سبوت لايتات البروفايل الليد ومفاتيح وأفياش شنايدر","fg":"#1E293B"},{"c":"I33","v":1200,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J33","v":0.9,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K33","v":"تحويل بنكي","fg":"#334155","al":"center"},{"c":"L33","v":"أحمد الشناوي","fg":"#334155","al":"center"},{"c":"M33","v":"استلام توزيع الإضاءة وتغذية الأفياش","fg":"#059669"}]},{"r":34,"h":35.0,"cells":[{"c":"A34","v":30,"al":"center"},{"c":"B34","v":"PV-2026-106","b":true,"al":"center"},{"c":"C34","v":"15/07/2026","fg":"#334155","al":"center"},{"c":"D34","v":"FIN-04","fg":"#D97706","b":true,"al":"center"},{"c":"E34","v":"أعمال البياض والمحارة","fg":"#334155"},{"c":"F34","v":"المعلم / مصطفى الهواري","b":true},{"c":"G34","v":"المداخل والممرات وتوزيع الأدوار"},{"c":"H34","v":"دفعة مراجعة وتلقيط المحارة بعد تمديدات التكييف والجبس بورد","fg":"#1E293B"},{"c":"I34","v":1000,"in":true,"b":true,"al":"center","nf":"#,##0"},{"c":"J34","v":1,"in":true,"fg":"#059669","al":"center","nf":"0.0%"},{"c":"K34","v":"نقدي بإيصال","fg":"#334155","al":"center"},{"c":"L34","v":"مصطفى الهواري","fg":"#334155","al":"center"},{"c":"M34","v":"استلام نهائي لكامل مساحات البياض الداخلي","fg":"#059669"}]},{"r":35,"h":42.0,"cells":[{"c":"A35","v":"إجمالي دفعات ومصنعيات الحرفيين المسددة حتى تاريخه","bg":"#F1F5F9","b":true,"al":"center","cs":8},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"skip":true},{"c":"I35","v":130900,"f":"=SUM(I5:I34)","bg":"#F1F5F9","b":true,"al":"center","nf":"#,##0"},{"c":"J35","v":"30 إذن صرف مسدد ومطابق هندسياً","bg":"#F1F5F9","fg":"#059669","b":true,"al":"center","cs":4},{"skip":true},{"skip":true},{"skip":true}]}]}]}